[SUNREIT] YoY TTM Result on 30-Sep-2022 [#3]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
17-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 21.36%
YoY- 99.41%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 711,900 622,511 410,318 570,992 556,690 513,917 498,365 4.86%
PBT 320,760 288,079 144,893 423,376 439,420 328,539 564,602 -7.25%
Tax -9,317 850 0 -7,895 0 0 -5,896 6.28%
NP 311,443 288,929 144,893 415,481 439,420 328,539 558,706 -7.49%
-
NP to SH 311,443 288,929 144,893 415,481 439,420 328,539 558,706 -7.49%
-
Tax Rate 2.90% -0.30% 0.00% 1.86% 0.00% 0.00% 1.04% -
Total Cost 400,457 333,582 265,425 155,511 117,270 185,378 -60,341 -
-
Net Worth 5,017,000 5,053,646 5,077,962 4,283,321 4,145,786 3,992,347 3,876,956 3.49%
Dividend
30/09/23 30/09/22 30/09/21 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 329,466 240,421 82,195 278,604 285,378 266,279 267,691 2.80%
Div Payout % 105.79% 83.21% 56.73% 67.06% 64.94% 81.05% 47.91% -
Equity
30/09/23 30/09/22 30/09/21 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 5,017,000 5,053,646 5,077,962 4,283,321 4,145,786 3,992,347 3,876,956 3.49%
NOSH 3,424,807 3,424,807 3,424,807 2,945,078 2,945,078 2,945,078 2,904,304 2.22%
Ratio Analysis
30/09/23 30/09/22 30/09/21 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 43.75% 46.41% 35.31% 72.76% 78.93% 63.93% 112.11% -
ROE 6.21% 5.72% 2.85% 9.70% 10.60% 8.23% 14.41% -
Per Share
30/09/23 30/09/22 30/09/21 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 20.79 18.18 11.98 19.39 18.90 17.45 17.16 2.59%
EPS 9.09 8.44 4.23 14.11 14.92 11.16 19.24 -9.50%
DPS 9.62 7.02 2.40 9.46 9.69 9.04 9.22 0.56%
NAPS 1.4649 1.4756 1.4827 1.4544 1.4077 1.3556 1.3349 1.24%
Adjusted Per Share Value based on latest NOSH - 3,424,807
30/09/23 30/09/22 30/09/21 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 20.79 18.18 11.98 16.67 16.25 15.01 14.55 4.87%
EPS 9.09 8.44 4.23 12.13 12.83 9.59 16.31 -7.49%
DPS 9.62 7.02 2.40 8.13 8.33 7.78 7.82 2.79%
NAPS 1.4649 1.4756 1.4827 1.2507 1.2105 1.1657 1.132 3.49%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 29/09/23 30/09/22 30/09/21 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 1.46 1.40 1.40 1.80 1.60 1.72 1.60 -
P/RPS 7.02 7.70 11.69 9.28 8.46 9.86 9.32 -3.70%
P/EPS 16.06 16.59 33.09 12.76 10.72 15.42 8.32 9.15%
EY 6.23 6.03 3.02 7.84 9.33 6.49 12.02 -8.38%
DY 6.59 5.01 1.71 5.26 6.06 5.26 5.76 1.81%
P/NAPS 1.00 0.95 0.94 1.24 1.14 1.27 1.20 -2.40%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 16/11/23 17/11/22 09/11/21 02/05/19 03/05/18 03/05/17 27/04/16 -
Price 1.55 1.40 1.46 1.87 1.65 1.71 1.60 -
P/RPS 7.46 7.70 12.19 9.65 8.73 9.80 9.32 -2.92%
P/EPS 17.04 16.59 34.51 13.26 11.06 15.33 8.32 10.02%
EY 5.87 6.03 2.90 7.54 9.04 6.52 12.02 -9.10%
DY 6.21 5.01 1.64 5.06 5.87 5.29 5.76 1.00%
P/NAPS 1.06 0.95 0.98 1.29 1.17 1.26 1.20 -1.63%

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