Highlights

[SUNREIT] YoY Quarter Result on 2018-06-30 [#4]

Stock [SUNREIT]: SUNWAY REAL ESTATE INVESTMENT TRUST
Announcement Date 09-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 30-Jun-2018  [#4]
Profit Trend QoQ -     194.40%    YoY -     -5.36%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 136,252 132,536 123,585 114,937 109,217 103,906 102,558 4.85%
  YoY % 2.80% 7.24% 7.52% 5.24% 5.11% 1.31% -
  Horiz. % 132.85% 129.23% 120.50% 112.07% 106.49% 101.31% 100.00%
PBT 208,113 218,842 122,897 363,803 235,210 228,971 278,284 -4.73%
  YoY % -4.90% 78.07% -66.22% 54.67% 2.72% -17.72% -
  Horiz. % 74.78% 78.64% 44.16% 130.73% 84.52% 82.28% 100.00%
Tax -1,000 0 0 -5,896 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 16.96% -0.00% -0.00% 100.00% - - -
NP 207,113 218,842 122,897 357,907 235,210 228,971 278,284 -4.80%
  YoY % -5.36% 78.07% -65.66% 52.16% 2.72% -17.72% -
  Horiz. % 74.43% 78.64% 44.16% 128.61% 84.52% 82.28% 100.00%
NP to SH 207,113 218,842 122,897 357,907 235,210 228,971 278,284 -4.80%
  YoY % -5.36% 78.07% -65.66% 52.16% 2.72% -17.72% -
  Horiz. % 74.43% 78.64% 44.16% 128.61% 84.52% 82.28% 100.00%
Tax Rate 0.48 % - % - % 1.62 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 29.63% 0.00% 0.00% 100.00% - - -
Total Cost -70,861 -86,306 688 -242,970 -125,993 -125,065 -175,726 -14.04%
  YoY % 17.90% -12,644.48% 100.28% -92.84% -0.74% 28.83% -
  Horiz. % 40.32% 49.11% -0.39% 138.27% 71.70% 71.17% 100.00%
Net Worth 4,289,800 4,144,902 3,993,120 3,916,441 3,624,691 3,350,580 2,951,855 6.43%
  YoY % 3.50% 3.80% 1.96% 8.05% 8.18% 13.51% -
  Horiz. % 145.33% 140.42% 135.27% 132.68% 122.79% 113.51% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 63,319 66,853 62,480 60,140 59,387 57,313 50,866 3.72%
  YoY % -5.29% 7.00% 3.89% 1.27% 3.62% 12.68% -
  Horiz. % 124.48% 131.43% 122.83% 118.23% 116.75% 112.68% 100.00%
Div Payout % 30.57 % 30.55 % 50.84 % 16.80 % 25.25 % 25.03 % 18.28 % 8.94%
  YoY % 0.07% -39.91% 202.62% -33.47% 0.88% 36.93% -
  Horiz. % 167.23% 167.12% 278.12% 91.90% 138.13% 136.93% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 4,289,800 4,144,902 3,993,120 3,916,441 3,624,691 3,350,580 2,951,855 6.43%
  YoY % 3.50% 3.80% 1.96% 8.05% 8.18% 13.51% -
  Horiz. % 145.33% 140.42% 135.27% 132.68% 122.79% 113.51% 100.00%
NOSH 2,945,078 2,945,078 2,947,170 2,933,663 2,925,497 2,837,311 2,691,334 1.51%
  YoY % 0.00% -0.07% 0.46% 0.28% 3.11% 5.42% -
  Horiz. % 109.43% 109.43% 109.51% 109.00% 108.70% 105.42% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 152.01 % 165.12 % 99.44 % 311.39 % 215.36 % 220.36 % 271.34 % -9.20%
  YoY % -7.94% 66.05% -68.07% 44.59% -2.27% -18.79% -
  Horiz. % 56.02% 60.85% 36.65% 114.76% 79.37% 81.21% 100.00%
ROE 4.83 % 5.28 % 3.08 % 9.14 % 6.49 % 6.83 % 9.43 % -10.55%
  YoY % -8.52% 71.43% -66.30% 40.83% -4.98% -27.57% -
  Horiz. % 51.22% 55.99% 32.66% 96.92% 68.82% 72.43% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 4.63 4.50 4.19 3.92 3.73 3.66 3.81 3.30%
  YoY % 2.89% 7.40% 6.89% 5.09% 1.91% -3.94% -
  Horiz. % 121.52% 118.11% 109.97% 102.89% 97.90% 96.06% 100.00%
EPS 7.04 7.43 4.17 12.20 8.04 8.07 10.34 -6.20%
  YoY % -5.25% 78.18% -65.82% 51.74% -0.37% -21.95% -
  Horiz. % 68.09% 71.86% 40.33% 117.99% 77.76% 78.05% 100.00%
DPS 2.15 2.27 2.12 2.05 2.03 2.02 1.89 2.17%
  YoY % -5.29% 7.08% 3.41% 0.99% 0.50% 6.88% -
  Horiz. % 113.76% 120.11% 112.17% 108.47% 107.41% 106.88% 100.00%
NAPS 1.4566 1.4074 1.3549 1.3350 1.2390 1.1809 1.0968 4.84%
  YoY % 3.50% 3.87% 1.49% 7.75% 4.92% 7.67% -
  Horiz. % 132.80% 128.32% 123.53% 121.72% 112.96% 107.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,945,078
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 4.63 4.50 4.20 3.90 3.71 3.53 3.48 4.87%
  YoY % 2.89% 7.14% 7.69% 5.12% 5.10% 1.44% -
  Horiz. % 133.05% 129.31% 120.69% 112.07% 106.61% 101.44% 100.00%
EPS 7.04 7.43 4.17 12.15 7.99 7.77 9.45 -4.79%
  YoY % -5.25% 78.18% -65.68% 52.07% 2.83% -17.78% -
  Horiz. % 74.50% 78.62% 44.13% 128.57% 84.55% 82.22% 100.00%
DPS 2.15 2.27 2.12 2.04 2.02 1.95 1.73 3.69%
  YoY % -5.29% 7.08% 3.92% 0.99% 3.59% 12.72% -
  Horiz. % 124.28% 131.21% 122.54% 117.92% 116.76% 112.72% 100.00%
NAPS 1.4566 1.4074 1.3559 1.3298 1.2308 1.1377 1.0023 6.43%
  YoY % 3.50% 3.80% 1.96% 8.04% 8.18% 13.51% -
  Horiz. % 145.33% 140.42% 135.28% 132.67% 122.80% 113.51% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.7700 1.7800 1.6600 1.5400 1.4400 1.5400 1.3600 -
P/RPS 38.26 39.55 39.59 39.31 38.57 42.05 35.69 1.17%
  YoY % -3.26% -0.10% 0.71% 1.92% -8.28% 17.82% -
  Horiz. % 107.20% 110.82% 110.93% 110.14% 108.07% 117.82% 100.00%
P/EPS 25.17 23.95 39.81 12.62 17.91 19.08 13.15 11.42%
  YoY % 5.09% -39.84% 215.45% -29.54% -6.13% 45.10% -
  Horiz. % 191.41% 182.13% 302.74% 95.97% 136.20% 145.10% 100.00%
EY 3.97 4.17 2.51 7.92 5.58 5.24 7.60 -10.25%
  YoY % -4.80% 66.14% -68.31% 41.94% 6.49% -31.05% -
  Horiz. % 52.24% 54.87% 33.03% 104.21% 73.42% 68.95% 100.00%
DY 1.21 1.28 1.28 1.33 1.41 1.31 1.39 -2.28%
  YoY % -5.47% 0.00% -3.76% -5.67% 7.63% -5.76% -
  Horiz. % 87.05% 92.09% 92.09% 95.68% 101.44% 94.24% 100.00%
P/NAPS 1.22 1.26 1.23 1.15 1.16 1.30 1.24 -0.27%
  YoY % -3.17% 2.44% 6.96% -0.86% -10.77% 4.84% -
  Horiz. % 98.39% 101.61% 99.19% 92.74% 93.55% 104.84% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 09/08/18 10/08/17 11/08/16 11/08/15 11/08/14 06/08/13 07/08/12 -
Price 1.7400 1.7300 1.6800 1.5300 1.4200 1.3300 1.4600 -
P/RPS 37.61 38.44 40.06 39.05 38.04 36.32 38.31 -0.31%
  YoY % -2.16% -4.04% 2.59% 2.66% 4.74% -5.19% -
  Horiz. % 98.17% 100.34% 104.57% 101.93% 99.30% 94.81% 100.00%
P/EPS 24.74 23.28 40.29 12.54 17.66 16.48 14.12 9.79%
  YoY % 6.27% -42.22% 221.29% -28.99% 7.16% 16.71% -
  Horiz. % 175.21% 164.87% 285.34% 88.81% 125.07% 116.71% 100.00%
EY 4.04 4.30 2.48 7.97 5.66 6.07 7.08 -8.92%
  YoY % -6.05% 73.39% -68.88% 40.81% -6.75% -14.27% -
  Horiz. % 57.06% 60.73% 35.03% 112.57% 79.94% 85.73% 100.00%
DY 1.24 1.31 1.26 1.34 1.43 1.52 1.29 -0.66%
  YoY % -5.34% 3.97% -5.97% -6.29% -5.92% 17.83% -
  Horiz. % 96.12% 101.55% 97.67% 103.88% 110.85% 117.83% 100.00%
P/NAPS 1.19 1.23 1.24 1.15 1.15 1.13 1.33 -1.84%
  YoY % -3.25% -0.81% 7.83% 0.00% 1.77% -15.04% -
  Horiz. % 89.47% 92.48% 93.23% 86.47% 86.47% 84.96% 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.
 


 

210  284  540  1163 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.070.00 
 EDEN-WB 0.11+0.105 
 MYEG 1.28+0.05 
 BORNOIL 0.06+0.005 
 HSI-C3Q 0.58+0.02 
 HSI-C3P 0.44+0.02 
 QES 0.27-0.01 
 NOVAMSC 0.180.00 
 FRONTKN 0.84+0.015 
 KRONO 0.795+0.04 
Partners & Brokers