[SUNREIT] YoY TTM Result on 30-Jun-2017 [#4]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
10-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- 29.2%
YoY- 31.14%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
TTM Result
31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 472,345 580,299 560,406 522,868 507,013 453,454 427,788 1.32%
PBT 126,740 394,318 428,691 424,484 323,696 547,340 411,124 -14.50%
Tax 850 -7,945 -1,000 0 0 -5,896 0 -
NP 127,590 386,373 427,691 424,484 323,696 541,444 411,124 -14.42%
-
NP to SH 127,590 386,373 427,691 424,484 323,696 541,444 411,124 -14.42%
-
Tax Rate -0.67% 2.01% 0.23% 0.00% 0.00% 1.08% 0.00% -
Total Cost 344,755 193,926 132,715 98,384 183,317 -87,990 16,664 49.69%
-
Net Worth 5,029,672 4,389,638 4,289,800 4,144,902 3,993,120 3,916,441 3,624,691 4.45%
Dividend
31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 151,718 282,432 281,843 270,652 270,031 256,003 244,360 -6.14%
Div Payout % 118.91% 73.10% 65.90% 63.76% 83.42% 47.28% 59.44% -
Equity
31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 5,029,672 4,389,638 4,289,800 4,144,902 3,993,120 3,916,441 3,624,691 4.45%
NOSH 3,424,807 2,945,078 2,945,078 2,945,078 2,947,170 2,933,663 2,925,497 2.12%
Ratio Analysis
31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 27.01% 66.58% 76.32% 81.18% 63.84% 119.40% 96.10% -
ROE 2.54% 8.80% 9.97% 10.24% 8.11% 13.82% 11.34% -
Per Share
31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 13.79 19.70 19.03 17.75 17.20 15.46 14.62 -0.77%
EPS 3.73 13.12 14.52 14.41 10.98 18.46 14.05 -16.18%
DPS 4.43 9.59 9.57 9.19 9.18 8.73 8.36 -8.10%
NAPS 1.4686 1.4905 1.4566 1.4074 1.3549 1.335 1.239 2.28%
Adjusted Per Share Value based on latest NOSH - 2,945,078
31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 13.79 16.94 16.36 15.27 14.80 13.24 12.49 1.32%
EPS 3.73 11.28 12.49 12.39 9.45 15.81 12.00 -14.40%
DPS 4.43 8.25 8.23 7.90 7.88 7.47 7.14 -6.15%
NAPS 1.4686 1.2817 1.2526 1.2103 1.1659 1.1436 1.0584 4.45%
Price Multiplier on Financial Quarter End Date
31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 31/12/21 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.41 1.87 1.77 1.78 1.66 1.54 1.44 -
P/RPS 10.22 9.49 9.30 10.03 9.65 9.96 9.85 0.49%
P/EPS 37.85 14.25 12.19 12.35 15.11 8.34 10.25 19.00%
EY 2.64 7.02 8.20 8.10 6.62 11.98 9.76 -15.97%
DY 3.14 5.13 5.41 5.16 5.53 5.67 5.81 -7.86%
P/NAPS 0.96 1.25 1.22 1.26 1.23 1.15 1.16 -2.48%
Price Multiplier on Announcement Date
31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/01/22 08/08/19 09/08/18 10/08/17 11/08/16 11/08/15 11/08/14 -
Price 1.39 1.89 1.74 1.73 1.68 1.53 1.42 -
P/RPS 10.08 9.59 9.14 9.74 9.77 9.90 9.71 0.49%
P/EPS 37.31 14.41 11.98 12.00 15.30 8.29 10.10 19.00%
EY 2.68 6.94 8.35 8.33 6.54 12.06 9.90 -15.97%
DY 3.19 5.07 5.50 5.31 5.46 5.71 5.89 -7.84%
P/NAPS 0.95 1.27 1.19 1.23 1.24 1.15 1.15 -2.51%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment