Highlights

[SUNREIT] YoY Quarter Result on 2017-06-30 [#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 -     211.05%    YoY -     78.07%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 132,536 123,585 114,937 109,217 103,906 102,558 87,292 7.20%
  YoY % 7.24% 7.52% 5.24% 5.11% 1.31% 17.49% -
  Horiz. % 151.83% 141.58% 131.67% 125.12% 119.03% 117.49% 100.00%
PBT 218,842 122,897 363,803 235,210 228,971 278,284 154,057 6.02%
  YoY % 78.07% -66.22% 54.67% 2.72% -17.72% 80.64% -
  Horiz. % 142.05% 79.77% 236.15% 152.68% 148.63% 180.64% 100.00%
Tax 0 0 -5,896 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% 100.00% - - - -
NP 218,842 122,897 357,907 235,210 228,971 278,284 154,057 6.02%
  YoY % 78.07% -65.66% 52.16% 2.72% -17.72% 80.64% -
  Horiz. % 142.05% 79.77% 232.32% 152.68% 148.63% 180.64% 100.00%
NP to SH 218,842 122,897 357,907 235,210 228,971 278,284 154,057 6.02%
  YoY % 78.07% -65.66% 52.16% 2.72% -17.72% 80.64% -
  Horiz. % 142.05% 79.77% 232.32% 152.68% 148.63% 180.64% 100.00%
Tax Rate - % - % 1.62 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost -86,306 688 -242,970 -125,993 -125,065 -175,726 -66,765 4.37%
  YoY % -12,644.48% 100.28% -92.84% -0.74% 28.83% -163.20% -
  Horiz. % 129.27% -1.03% 363.92% 188.71% 187.32% 263.20% 100.00%
Net Worth 4,144,902 3,993,120 3,916,441 3,624,691 3,350,580 2,951,855 2,767,926 6.95%
  YoY % 3.80% 1.96% 8.05% 8.18% 13.51% 6.65% -
  Horiz. % 149.75% 144.26% 141.49% 130.95% 121.05% 106.65% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 66,853 62,480 60,140 59,387 57,313 50,866 43,479 7.43%
  YoY % 7.00% 3.89% 1.27% 3.62% 12.68% 16.99% -
  Horiz. % 153.76% 143.70% 138.32% 136.59% 131.82% 116.99% 100.00%
Div Payout % 30.55 % 50.84 % 16.80 % 25.25 % 25.03 % 18.28 % 28.22 % 1.33%
  YoY % -39.91% 202.62% -33.47% 0.88% 36.93% -35.22% -
  Horiz. % 108.26% 180.16% 59.53% 89.48% 88.70% 64.78% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 4,144,902 3,993,120 3,916,441 3,624,691 3,350,580 2,951,855 2,767,926 6.95%
  YoY % 3.80% 1.96% 8.05% 8.18% 13.51% 6.65% -
  Horiz. % 149.75% 144.26% 141.49% 130.95% 121.05% 106.65% 100.00%
NOSH 2,945,078 2,947,170 2,933,663 2,925,497 2,837,311 2,691,334 2,683,919 1.56%
  YoY % -0.07% 0.46% 0.28% 3.11% 5.42% 0.28% -
  Horiz. % 109.73% 109.81% 109.31% 109.00% 105.72% 100.28% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 165.12 % 99.44 % 311.39 % 215.36 % 220.36 % 271.34 % 176.48 % -1.10%
  YoY % 66.05% -68.07% 44.59% -2.27% -18.79% 53.75% -
  Horiz. % 93.56% 56.35% 176.44% 122.03% 124.86% 153.75% 100.00%
ROE 5.28 % 3.08 % 9.14 % 6.49 % 6.83 % 9.43 % 5.57 % -0.89%
  YoY % 71.43% -66.30% 40.83% -4.98% -27.57% 69.30% -
  Horiz. % 94.79% 55.30% 164.09% 116.52% 122.62% 169.30% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 4.50 4.19 3.92 3.73 3.66 3.81 3.25 5.57%
  YoY % 7.40% 6.89% 5.09% 1.91% -3.94% 17.23% -
  Horiz. % 138.46% 128.92% 120.62% 114.77% 112.62% 117.23% 100.00%
EPS 7.43 4.17 12.20 8.04 8.07 10.34 5.74 4.39%
  YoY % 78.18% -65.82% 51.74% -0.37% -21.95% 80.14% -
  Horiz. % 129.44% 72.65% 212.54% 140.07% 140.59% 180.14% 100.00%
DPS 2.27 2.12 2.05 2.03 2.02 1.89 1.62 5.78%
  YoY % 7.08% 3.41% 0.99% 0.50% 6.88% 16.67% -
  Horiz. % 140.12% 130.86% 126.54% 125.31% 124.69% 116.67% 100.00%
NAPS 1.4074 1.3549 1.3350 1.2390 1.1809 1.0968 1.0313 5.31%
  YoY % 3.87% 1.49% 7.75% 4.92% 7.67% 6.35% -
  Horiz. % 136.47% 131.38% 129.45% 120.14% 114.51% 106.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,945,078
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 4.50 4.20 3.90 3.71 3.53 3.48 2.96 7.22%
  YoY % 7.14% 7.69% 5.12% 5.10% 1.44% 17.57% -
  Horiz. % 152.03% 141.89% 131.76% 125.34% 119.26% 117.57% 100.00%
EPS 7.43 4.17 12.15 7.99 7.77 9.45 5.23 6.02%
  YoY % 78.18% -65.68% 52.07% 2.83% -17.78% 80.69% -
  Horiz. % 142.07% 79.73% 232.31% 152.77% 148.57% 180.69% 100.00%
DPS 2.27 2.12 2.04 2.02 1.95 1.73 1.48 7.38%
  YoY % 7.08% 3.92% 0.99% 3.59% 12.72% 16.89% -
  Horiz. % 153.38% 143.24% 137.84% 136.49% 131.76% 116.89% 100.00%
NAPS 1.4074 1.3559 1.3298 1.2308 1.1377 1.0023 0.9398 6.96%
  YoY % 3.80% 1.96% 8.04% 8.18% 13.51% 6.65% -
  Horiz. % 149.76% 144.28% 141.50% 130.96% 121.06% 106.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.7800 1.6600 1.5400 1.4400 1.5400 1.3600 1.1100 -
P/RPS 39.55 39.59 39.31 38.57 42.05 35.69 34.13 2.48%
  YoY % -0.10% 0.71% 1.92% -8.28% 17.82% 4.57% -
  Horiz. % 115.88% 116.00% 115.18% 113.01% 123.21% 104.57% 100.00%
P/EPS 23.95 39.81 12.62 17.91 19.08 13.15 19.34 3.62%
  YoY % -39.84% 215.45% -29.54% -6.13% 45.10% -32.01% -
  Horiz. % 123.84% 205.84% 65.25% 92.61% 98.66% 67.99% 100.00%
EY 4.17 2.51 7.92 5.58 5.24 7.60 5.17 -3.52%
  YoY % 66.14% -68.31% 41.94% 6.49% -31.05% 47.00% -
  Horiz. % 80.66% 48.55% 153.19% 107.93% 101.35% 147.00% 100.00%
DY 1.28 1.28 1.33 1.41 1.31 1.39 1.46 -2.17%
  YoY % 0.00% -3.76% -5.67% 7.63% -5.76% -4.79% -
  Horiz. % 87.67% 87.67% 91.10% 96.58% 89.73% 95.21% 100.00%
P/NAPS 1.26 1.23 1.15 1.16 1.30 1.24 1.08 2.60%
  YoY % 2.44% 6.96% -0.86% -10.77% 4.84% 14.81% -
  Horiz. % 116.67% 113.89% 106.48% 107.41% 120.37% 114.81% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 10/08/17 11/08/16 11/08/15 11/08/14 06/08/13 07/08/12 11/08/11 -
Price 1.7300 1.6800 1.5300 1.4200 1.3300 1.4600 1.0700 -
P/RPS 38.44 40.06 39.05 38.04 36.32 38.31 32.90 2.63%
  YoY % -4.04% 2.59% 2.66% 4.74% -5.19% 16.44% -
  Horiz. % 116.84% 121.76% 118.69% 115.62% 110.40% 116.44% 100.00%
P/EPS 23.28 40.29 12.54 17.66 16.48 14.12 18.64 3.77%
  YoY % -42.22% 221.29% -28.99% 7.16% 16.71% -24.25% -
  Horiz. % 124.89% 216.15% 67.27% 94.74% 88.41% 75.75% 100.00%
EY 4.30 2.48 7.97 5.66 6.07 7.08 5.36 -3.60%
  YoY % 73.39% -68.88% 40.81% -6.75% -14.27% 32.09% -
  Horiz. % 80.22% 46.27% 148.69% 105.60% 113.25% 132.09% 100.00%
DY 1.31 1.26 1.34 1.43 1.52 1.29 1.51 -2.34%
  YoY % 3.97% -5.97% -6.29% -5.92% 17.83% -14.57% -
  Horiz. % 86.75% 83.44% 88.74% 94.70% 100.66% 85.43% 100.00%
P/NAPS 1.23 1.24 1.15 1.15 1.13 1.33 1.04 2.83%
  YoY % -0.81% 7.83% 0.00% 1.77% -15.04% 27.88% -
  Horiz. % 118.27% 119.23% 110.58% 110.58% 108.65% 127.88% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

411  316  540  585 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-WB 0.06+0.01 
 HUBLINE 0.19+0.025 
 TRIVE 0.245+0.045 
 KGROUP 0.165+0.005 
 HIBISCS 0.70-0.01 
 M3TECH 0.15-0.005 
 MAXWELL 0.025+0.005 
 PALETTE 0.415+0.03 
 COMCORP 0.915+0.20 
 KEYASIC 0.29+0.015 
Partners & Brokers