[SUNREIT] YoY TTM Result on 31-Mar-2014 [#3]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
29-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 0.81%
YoY- -8.32%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 513,917 498,365 447,734 422,477 414,598 391,160 240,124 13.50%
PBT 328,539 564,602 418,747 404,885 441,635 296,236 399,606 -3.20%
Tax 0 -5,896 0 0 0 0 0 -
NP 328,539 558,706 418,747 404,885 441,635 296,236 399,606 -3.20%
-
NP to SH 328,539 558,706 418,747 404,885 441,635 296,236 399,606 -3.20%
-
Tax Rate 0.00% 1.04% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 185,378 -60,341 28,987 17,592 -27,037 94,924 -159,482 -
-
Net Worth 3,992,347 3,876,956 3,631,936 3,446,518 3,031,931 2,723,474 2,612,383 7.31%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 266,279 267,691 255,250 242,286 220,696 193,973 132,923 12.26%
Div Payout % 81.05% 47.91% 60.96% 59.84% 49.97% 65.48% 33.26% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 3,992,347 3,876,956 3,631,936 3,446,518 3,031,931 2,723,474 2,612,383 7.31%
NOSH 2,945,078 2,904,304 2,943,937 2,924,000 2,720,197 2,686,666 2,682,944 1.56%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 63.93% 112.11% 93.53% 95.84% 106.52% 75.73% 166.42% -
ROE 8.23% 14.41% 11.53% 11.75% 14.57% 10.88% 15.30% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 17.45 17.16 15.21 14.45 15.24 14.56 8.95 11.75%
EPS 11.16 19.24 14.22 13.85 16.24 11.03 14.89 -4.68%
DPS 9.04 9.22 8.71 8.29 8.17 7.23 4.95 10.54%
NAPS 1.3556 1.3349 1.2337 1.1787 1.1146 1.0137 0.9737 5.66%
Adjusted Per Share Value based on latest NOSH - 2,924,000
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 15.01 14.55 13.07 12.34 12.11 11.42 7.01 13.51%
EPS 9.59 16.31 12.23 11.82 12.90 8.65 11.67 -3.21%
DPS 7.78 7.82 7.45 7.07 6.44 5.66 3.88 12.28%
NAPS 1.1657 1.132 1.0605 1.0063 0.8853 0.7952 0.7628 7.31%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.72 1.60 1.57 1.36 1.52 1.25 1.06 -
P/RPS 9.86 9.32 10.32 9.41 9.97 8.59 11.84 -3.00%
P/EPS 15.42 8.32 11.04 9.82 9.36 11.34 7.12 13.73%
EY 6.49 12.02 9.06 10.18 10.68 8.82 14.05 -12.06%
DY 5.26 5.76 5.55 6.09 5.37 5.78 4.67 2.00%
P/NAPS 1.27 1.20 1.27 1.15 1.36 1.23 1.09 2.57%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 03/05/17 27/04/16 29/04/15 29/04/14 28/05/13 25/04/12 - -
Price 1.71 1.60 1.66 1.37 1.62 1.24 0.00 -
P/RPS 9.80 9.32 10.91 9.48 10.63 8.52 0.00 -
P/EPS 15.33 8.32 11.67 9.89 9.98 11.25 0.00 -
EY 6.52 12.02 8.57 10.11 10.02 8.89 0.00 -
DY 5.29 5.76 5.25 6.05 5.04 5.83 0.00 -
P/NAPS 1.26 1.20 1.35 1.16 1.45 1.22 0.00 -

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