Highlights

[SUNREIT] YoY Quarter Result on 2019-06-30 [#4]

Stock [SUNREIT]: SUNWAY REAL ESTATE INVESTMENT TRUST
Announcement Date 08-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Jun-2019  [#4]
Profit Trend QoQ -     158.30%    YoY -     -14.05%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 145,559 136,252 132,536 123,585 114,937 109,217 103,906 5.78%
  YoY % 6.83% 2.80% 7.24% 7.52% 5.24% 5.11% -
  Horiz. % 140.09% 131.13% 127.55% 118.94% 110.62% 105.11% 100.00%
PBT 179,055 208,113 218,842 122,897 363,803 235,210 228,971 -4.01%
  YoY % -13.96% -4.90% 78.07% -66.22% 54.67% 2.72% -
  Horiz. % 78.20% 90.89% 95.58% 53.67% 158.89% 102.72% 100.00%
Tax -1,050 -1,000 0 0 -5,896 0 0 -
  YoY % -5.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 17.81% 16.96% -0.00% -0.00% 100.00% - -
NP 178,005 207,113 218,842 122,897 357,907 235,210 228,971 -4.11%
  YoY % -14.05% -5.36% 78.07% -65.66% 52.16% 2.72% -
  Horiz. % 77.74% 90.45% 95.58% 53.67% 156.31% 102.72% 100.00%
NP to SH 178,005 207,113 218,842 122,897 357,907 235,210 228,971 -4.11%
  YoY % -14.05% -5.36% 78.07% -65.66% 52.16% 2.72% -
  Horiz. % 77.74% 90.45% 95.58% 53.67% 156.31% 102.72% 100.00%
Tax Rate 0.59 % 0.48 % - % - % 1.62 % - % - % -
  YoY % 22.92% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 36.42% 29.63% 0.00% 0.00% 100.00% - -
Total Cost -32,446 -70,861 -86,306 688 -242,970 -125,993 -125,065 -20.13%
  YoY % 54.21% 17.90% -12,644.48% 100.28% -92.84% -0.74% -
  Horiz. % 25.94% 56.66% 69.01% -0.55% 194.27% 100.74% 100.00%
Net Worth 4,389,638 4,289,800 4,144,902 3,993,120 3,916,441 3,624,691 3,350,580 4.60%
  YoY % 2.33% 3.50% 3.80% 1.96% 8.05% 8.18% -
  Horiz. % 131.01% 128.03% 123.71% 119.18% 116.89% 108.18% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 67,147 63,319 66,853 62,480 60,140 59,387 57,313 2.67%
  YoY % 6.05% -5.29% 7.00% 3.89% 1.27% 3.62% -
  Horiz. % 117.16% 110.48% 116.64% 109.01% 104.93% 103.62% 100.00%
Div Payout % 37.72 % 30.57 % 30.55 % 50.84 % 16.80 % 25.25 % 25.03 % 7.07%
  YoY % 23.39% 0.07% -39.91% 202.62% -33.47% 0.88% -
  Horiz. % 150.70% 122.13% 122.05% 203.12% 67.12% 100.88% 100.00%
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 4,389,638 4,289,800 4,144,902 3,993,120 3,916,441 3,624,691 3,350,580 4.60%
  YoY % 2.33% 3.50% 3.80% 1.96% 8.05% 8.18% -
  Horiz. % 131.01% 128.03% 123.71% 119.18% 116.89% 108.18% 100.00%
NOSH 2,945,078 2,945,078 2,945,078 2,947,170 2,933,663 2,925,497 2,837,311 0.62%
  YoY % 0.00% 0.00% -0.07% 0.46% 0.28% 3.11% -
  Horiz. % 103.80% 103.80% 103.80% 103.87% 103.40% 103.11% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 122.29 % 152.01 % 165.12 % 99.44 % 311.39 % 215.36 % 220.36 % -9.34%
  YoY % -19.55% -7.94% 66.05% -68.07% 44.59% -2.27% -
  Horiz. % 55.50% 68.98% 74.93% 45.13% 141.31% 97.73% 100.00%
ROE 4.06 % 4.83 % 5.28 % 3.08 % 9.14 % 6.49 % 6.83 % -8.30%
  YoY % -15.94% -8.52% 71.43% -66.30% 40.83% -4.98% -
  Horiz. % 59.44% 70.72% 77.31% 45.10% 133.82% 95.02% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 4.94 4.63 4.50 4.19 3.92 3.73 3.66 5.12%
  YoY % 6.70% 2.89% 7.40% 6.89% 5.09% 1.91% -
  Horiz. % 134.97% 126.50% 122.95% 114.48% 107.10% 101.91% 100.00%
EPS 5.91 7.04 7.43 4.17 12.20 8.04 8.07 -5.06%
  YoY % -16.05% -5.25% 78.18% -65.82% 51.74% -0.37% -
  Horiz. % 73.23% 87.24% 92.07% 51.67% 151.18% 99.63% 100.00%
DPS 2.28 2.15 2.27 2.12 2.05 2.03 2.02 2.04%
  YoY % 6.05% -5.29% 7.08% 3.41% 0.99% 0.50% -
  Horiz. % 112.87% 106.44% 112.38% 104.95% 101.49% 100.50% 100.00%
NAPS 1.4905 1.4566 1.4074 1.3549 1.3350 1.2390 1.1809 3.96%
  YoY % 2.33% 3.50% 3.87% 1.49% 7.75% 4.92% -
  Horiz. % 126.22% 123.35% 119.18% 114.73% 113.05% 104.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,011,929
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 4.94 4.63 4.50 4.20 3.90 3.71 3.53 5.76%
  YoY % 6.70% 2.89% 7.14% 7.69% 5.12% 5.10% -
  Horiz. % 139.94% 131.16% 127.48% 118.98% 110.48% 105.10% 100.00%
EPS 5.91 7.04 7.43 4.17 12.15 7.99 7.77 -4.46%
  YoY % -16.05% -5.25% 78.18% -65.68% 52.07% 2.83% -
  Horiz. % 76.06% 90.60% 95.62% 53.67% 156.37% 102.83% 100.00%
DPS 2.28 2.15 2.27 2.12 2.04 2.02 1.95 2.64%
  YoY % 6.05% -5.29% 7.08% 3.92% 0.99% 3.59% -
  Horiz. % 116.92% 110.26% 116.41% 108.72% 104.62% 103.59% 100.00%
NAPS 1.4905 1.4566 1.4074 1.3559 1.3298 1.2308 1.1377 4.60%
  YoY % 2.33% 3.50% 3.80% 1.96% 8.04% 8.18% -
  Horiz. % 131.01% 128.03% 123.71% 119.18% 116.88% 108.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.8700 1.7700 1.7800 1.6600 1.5400 1.4400 1.5400 -
P/RPS 37.84 38.26 39.55 39.59 39.31 38.57 42.05 -1.74%
  YoY % -1.10% -3.26% -0.10% 0.71% 1.92% -8.28% -
  Horiz. % 89.99% 90.99% 94.05% 94.15% 93.48% 91.72% 100.00%
P/EPS 30.94 25.17 23.95 39.81 12.62 17.91 19.08 8.39%
  YoY % 22.92% 5.09% -39.84% 215.45% -29.54% -6.13% -
  Horiz. % 162.16% 131.92% 125.52% 208.65% 66.14% 93.87% 100.00%
EY 3.23 3.97 4.17 2.51 7.92 5.58 5.24 -7.74%
  YoY % -18.64% -4.80% 66.14% -68.31% 41.94% 6.49% -
  Horiz. % 61.64% 75.76% 79.58% 47.90% 151.15% 106.49% 100.00%
DY 1.22 1.21 1.28 1.28 1.33 1.41 1.31 -1.18%
  YoY % 0.83% -5.47% 0.00% -3.76% -5.67% 7.63% -
  Horiz. % 93.13% 92.37% 97.71% 97.71% 101.53% 107.63% 100.00%
P/NAPS 1.25 1.22 1.26 1.23 1.15 1.16 1.30 -0.65%
  YoY % 2.46% -3.17% 2.44% 6.96% -0.86% -10.77% -
  Horiz. % 96.15% 93.85% 96.92% 94.62% 88.46% 89.23% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 08/08/19 09/08/18 10/08/17 11/08/16 11/08/15 11/08/14 06/08/13 -
Price 1.8900 1.7400 1.7300 1.6800 1.5300 1.4200 1.3300 -
P/RPS 38.24 37.61 38.44 40.06 39.05 38.04 36.32 0.86%
  YoY % 1.68% -2.16% -4.04% 2.59% 2.66% 4.74% -
  Horiz. % 105.29% 103.55% 105.84% 110.30% 107.52% 104.74% 100.00%
P/EPS 31.27 24.74 23.28 40.29 12.54 17.66 16.48 11.26%
  YoY % 26.39% 6.27% -42.22% 221.29% -28.99% 7.16% -
  Horiz. % 189.75% 150.12% 141.26% 244.48% 76.09% 107.16% 100.00%
EY 3.20 4.04 4.30 2.48 7.97 5.66 6.07 -10.12%
  YoY % -20.79% -6.05% 73.39% -68.88% 40.81% -6.75% -
  Horiz. % 52.72% 66.56% 70.84% 40.86% 131.30% 93.25% 100.00%
DY 1.21 1.24 1.31 1.26 1.34 1.43 1.52 -3.73%
  YoY % -2.42% -5.34% 3.97% -5.97% -6.29% -5.92% -
  Horiz. % 79.61% 81.58% 86.18% 82.89% 88.16% 94.08% 100.00%
P/NAPS 1.27 1.19 1.23 1.24 1.15 1.15 1.13 1.96%
  YoY % 6.72% -3.25% -0.81% 7.83% 0.00% 1.77% -
  Horiz. % 112.39% 105.31% 108.85% 109.73% 101.77% 101.77% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. Crest Builder's Q2 Results - to worry or not? JL's Stock Picks and Coverages
2. Jaks Resources Berhad - Within Expectations PublicInvest Research
3. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
4. Bad Quarter Reports My Trading Adventure
5. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
6. [转贴] [HIBISCUS PETROLEUM BHD:2021年的任务:每日平均净产量达到20,000桶石油(“bopd”);和获得1亿桶石油的净已探明和可能储量/权利] - James的股票投资James Share Investing James的股票投资James Share Investing
7. Patience and Greed My Trading Adventure
8. 大马股票分析报告 – Master-Pack 2Q2019 Investment Path
Partners & Brokers