[SUNREIT] YoY TTM Result on 31-Dec-2015 [#2]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
27-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 1.52%
YoY- 31.01%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 561,008 549,748 509,689 478,729 445,107 420,843 406,242 5.52%
PBT 417,919 439,424 322,949 556,654 420,409 401,625 433,969 -0.62%
Tax -1,000 0 0 -5,896 0 0 0 -
NP 416,919 439,424 322,949 550,758 420,409 401,625 433,969 -0.66%
-
NP to SH 416,919 439,424 322,949 550,758 420,409 401,625 433,969 -0.66%
-
Tax Rate 0.24% 0.00% 0.00% 1.06% 0.00% 0.00% 0.00% -
Total Cost 144,089 110,324 186,740 -72,029 24,698 19,218 -27,727 -
-
Net Worth 4,290,389 4,146,080 3,991,464 3,963,276 3,621,507 3,453,128 2,958,277 6.38%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 272,419 285,378 265,313 261,565 253,948 236,918 214,900 4.03%
Div Payout % 65.34% 64.94% 82.15% 47.49% 60.41% 58.99% 49.52% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 4,290,389 4,146,080 3,991,464 3,963,276 3,621,507 3,453,128 2,958,277 6.38%
NOSH 2,945,078 2,945,078 2,945,078 2,967,634 2,929,073 2,926,132 2,698,173 1.46%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 74.32% 79.93% 63.36% 115.05% 94.45% 95.43% 106.83% -
ROE 9.72% 10.60% 8.09% 13.90% 11.61% 11.63% 14.67% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 19.05 18.67 17.31 16.13 15.20 14.38 15.06 3.99%
EPS 14.16 14.92 10.97 18.56 14.35 13.73 16.08 -2.09%
DPS 9.25 9.69 9.04 8.87 8.68 8.10 7.98 2.49%
NAPS 1.4568 1.4078 1.3553 1.3355 1.2364 1.1801 1.0964 4.84%
Adjusted Per Share Value based on latest NOSH - 2,967,634
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 16.38 16.05 14.88 13.98 13.00 12.29 11.86 5.52%
EPS 12.17 12.83 9.43 16.08 12.28 11.73 12.67 -0.66%
DPS 7.95 8.33 7.75 7.64 7.41 6.92 6.27 4.03%
NAPS 1.2527 1.2106 1.1655 1.1572 1.0574 1.0083 0.8638 6.38%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.73 1.90 1.72 1.46 1.52 1.24 1.55 -
P/RPS 9.08 10.18 9.94 9.05 10.00 8.62 10.29 -2.06%
P/EPS 12.22 12.73 15.69 7.87 10.59 9.03 9.64 4.02%
EY 8.18 7.85 6.38 12.71 9.44 11.07 10.38 -3.89%
DY 5.35 5.10 5.26 6.08 5.71 6.53 5.15 0.63%
P/NAPS 1.19 1.35 1.27 1.09 1.23 1.05 1.41 -2.78%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 14/02/19 06/02/18 14/02/17 27/01/16 28/01/15 24/01/14 23/01/13 -
Price 1.74 1.72 1.77 1.48 1.58 1.26 1.51 -
P/RPS 9.13 9.21 10.23 9.17 10.40 8.76 10.03 -1.55%
P/EPS 12.29 11.53 16.14 7.97 11.01 9.18 9.39 4.58%
EY 8.14 8.67 6.20 12.54 9.08 10.89 10.65 -4.37%
DY 5.32 5.63 5.11 5.99 5.49 6.43 5.28 0.12%
P/NAPS 1.19 1.22 1.31 1.11 1.28 1.07 1.38 -2.43%

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