[SUNREIT] YoY TTM Result on 31-Dec-2017 [#2]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
06-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -0.03%
YoY- 36.07%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
TTM Result
30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 563,164 410,873 561,008 549,748 509,689 478,729 445,107 3.18%
PBT 237,228 138,232 417,919 439,424 322,949 556,654 420,409 -7.34%
Tax 850 0 -1,000 0 0 -5,896 0 -
NP 238,078 138,232 416,919 439,424 322,949 550,758 420,409 -7.30%
-
NP to SH 238,078 138,232 416,919 439,424 322,949 550,758 420,409 -7.30%
-
Tax Rate -0.36% 0.00% 0.24% 0.00% 0.00% 1.06% 0.00% -
Total Cost 325,086 272,641 144,089 110,324 186,740 -72,029 24,698 40.99%
-
Net Worth 5,054,673 5,077,277 4,290,389 4,146,080 3,991,464 3,963,276 3,621,507 4.54%
Dividend
30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 240,421 108,701 272,419 285,378 265,313 261,565 253,948 -0.72%
Div Payout % 100.98% 78.64% 65.34% 64.94% 82.15% 47.49% 60.41% -
Equity
30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 5,054,673 5,077,277 4,290,389 4,146,080 3,991,464 3,963,276 3,621,507 4.54%
NOSH 3,424,807 3,424,807 2,945,078 2,945,078 2,945,078 2,967,634 2,929,073 2.10%
Ratio Analysis
30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 42.28% 33.64% 74.32% 79.93% 63.36% 115.05% 94.45% -
ROE 4.71% 2.72% 9.72% 10.60% 8.09% 13.90% 11.61% -
Per Share
30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 16.44 12.00 19.05 18.67 17.31 16.13 15.20 1.05%
EPS 6.95 4.04 14.16 14.92 10.97 18.56 14.35 -9.21%
DPS 7.02 3.17 9.25 9.69 9.04 8.87 8.68 -2.78%
NAPS 1.4759 1.4825 1.4568 1.4078 1.3553 1.3355 1.2364 2.38%
Adjusted Per Share Value based on latest NOSH - 2,945,078
30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 16.44 12.00 16.38 16.05 14.88 13.98 13.00 3.17%
EPS 6.95 4.04 12.17 12.83 9.43 16.08 12.28 -7.30%
DPS 7.02 3.17 7.95 8.33 7.75 7.64 7.41 -0.71%
NAPS 1.4759 1.4825 1.2527 1.2106 1.1655 1.1572 1.0574 4.54%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 30/06/22 30/06/21 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.49 1.43 1.73 1.90 1.72 1.46 1.52 -
P/RPS 9.06 11.92 9.08 10.18 9.94 9.05 10.00 -1.30%
P/EPS 21.43 35.43 12.22 12.73 15.69 7.87 10.59 9.85%
EY 4.67 2.82 8.18 7.85 6.38 12.71 9.44 -8.95%
DY 4.71 2.22 5.35 5.10 5.26 6.08 5.71 -2.53%
P/NAPS 1.01 0.96 1.19 1.35 1.27 1.09 1.23 -2.59%
Price Multiplier on Announcement Date
30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 18/08/22 30/08/21 14/02/19 06/02/18 14/02/17 27/01/16 28/01/15 -
Price 1.52 1.44 1.74 1.72 1.77 1.48 1.58 -
P/RPS 9.24 12.00 9.13 9.21 10.23 9.17 10.40 -1.56%
P/EPS 21.87 35.68 12.29 11.53 16.14 7.97 11.01 9.58%
EY 4.57 2.80 8.14 8.67 6.20 12.54 9.08 -8.74%
DY 4.62 2.20 5.32 5.63 5.11 5.99 5.49 -2.27%
P/NAPS 1.03 0.97 1.19 1.22 1.31 1.11 1.28 -2.85%

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