Highlights

[SUNREIT] YoY Quarter Result on 2019-12-31 [#2]

Stock [SUNREIT]: SUNWAY REAL ESTATE INVESTMENT TRUST
Announcement Date 13-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 31-Dec-2019  [#2]
Profit Trend QoQ -     -2.06%    YoY -     16.19%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 155,798 139,500 141,470 126,880 131,867 113,996 110,313 5.92%
  YoY % 11.68% -1.39% 11.50% -3.78% 15.68% 3.34% -
  Horiz. % 141.23% 126.46% 128.24% 115.02% 119.54% 103.34% 100.00%
PBT 77,202 66,445 70,997 71,143 71,520 63,268 62,034 3.71%
  YoY % 16.19% -6.41% -0.21% -0.53% 13.04% 1.99% -
  Horiz. % 124.45% 107.11% 114.45% 114.68% 115.29% 101.99% 100.00%
Tax 0 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NP 77,202 66,445 70,997 71,143 71,520 63,268 62,034 3.71%
  YoY % 16.19% -6.41% -0.21% -0.53% 13.04% 1.99% -
  Horiz. % 124.45% 107.11% 114.45% 114.68% 115.29% 101.99% 100.00%
NP to SH 77,202 66,445 70,997 71,143 71,520 63,268 62,034 3.71%
  YoY % 16.19% -6.41% -0.21% -0.53% 13.04% 1.99% -
  Horiz. % 124.45% 107.11% 114.45% 114.68% 115.29% 101.99% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 78,596 73,055 70,473 55,737 60,347 50,728 48,279 8.46%
  YoY % 7.58% 3.66% 26.44% -7.64% 18.96% 5.07% -
  Horiz. % 162.80% 151.32% 145.97% 115.45% 125.00% 105.07% 100.00%
Net Worth 4,389,344 4,290,389 4,146,080 3,991,464 3,963,276 3,621,507 3,453,128 4.08%
  YoY % 2.31% 3.48% 3.87% 0.71% 9.44% 4.88% -
  Horiz. % 127.11% 124.25% 120.07% 115.59% 114.77% 104.88% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 72,154 66,264 70,092 67,147 76,268 66,489 65,252 1.69%
  YoY % 8.89% -5.46% 4.39% -11.96% 14.71% 1.90% -
  Horiz. % 110.58% 101.55% 107.42% 102.90% 116.88% 101.90% 100.00%
Div Payout % 93.46 % 99.73 % 98.73 % 94.38 % 106.64 % 105.09 % 105.19 % -1.95%
  YoY % -6.29% 1.01% 4.61% -11.50% 1.47% -0.10% -
  Horiz. % 88.85% 94.81% 93.86% 89.72% 101.38% 99.90% 100.00%
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 4,389,344 4,290,389 4,146,080 3,991,464 3,963,276 3,621,507 3,453,128 4.08%
  YoY % 2.31% 3.48% 3.87% 0.71% 9.44% 4.88% -
  Horiz. % 127.11% 124.25% 120.07% 115.59% 114.77% 104.88% 100.00%
NOSH 2,945,078 2,945,078 2,945,078 2,945,078 2,967,634 2,929,073 2,926,132 0.11%
  YoY % 0.00% 0.00% 0.00% -0.76% 1.32% 0.10% -
  Horiz. % 100.65% 100.65% 100.65% 100.65% 101.42% 100.10% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 49.55 % 47.63 % 50.19 % 56.07 % 54.24 % 55.50 % 56.23 % -2.08%
  YoY % 4.03% -5.10% -10.49% 3.37% -2.27% -1.30% -
  Horiz. % 88.12% 84.71% 89.26% 99.72% 96.46% 98.70% 100.00%
ROE 1.76 % 1.55 % 1.71 % 1.78 % 1.80 % 1.75 % 1.80 % -0.37%
  YoY % 13.55% -9.36% -3.93% -1.11% 2.86% -2.78% -
  Horiz. % 97.78% 86.11% 95.00% 98.89% 100.00% 97.22% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 5.29 4.74 4.80 4.31 4.44 3.89 3.77 5.81%
  YoY % 11.60% -1.25% 11.37% -2.93% 14.14% 3.18% -
  Horiz. % 140.32% 125.73% 127.32% 114.32% 117.77% 103.18% 100.00%
EPS 2.45 2.25 2.40 2.45 2.41 2.16 2.12 2.44%
  YoY % 8.89% -6.25% -2.04% 1.66% 11.57% 1.89% -
  Horiz. % 115.57% 106.13% 113.21% 115.57% 113.68% 101.89% 100.00%
DPS 2.45 2.25 2.38 2.28 2.57 2.27 2.23 1.58%
  YoY % 8.89% -5.46% 4.39% -11.28% 13.22% 1.79% -
  Horiz. % 109.87% 100.90% 106.73% 102.24% 115.25% 101.79% 100.00%
NAPS 1.4904 1.4568 1.4078 1.3553 1.3355 1.2364 1.1801 3.97%
  YoY % 2.31% 3.48% 3.87% 1.48% 8.02% 4.77% -
  Horiz. % 126.29% 123.45% 119.29% 114.85% 113.17% 104.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,424,807
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 4.55 4.07 4.13 3.70 3.85 3.33 3.22 5.93%
  YoY % 11.79% -1.45% 11.62% -3.90% 15.62% 3.42% -
  Horiz. % 141.30% 126.40% 128.26% 114.91% 119.57% 103.42% 100.00%
EPS 2.25 1.94 2.07 2.08 2.09 1.85 1.81 3.69%
  YoY % 15.98% -6.28% -0.48% -0.48% 12.97% 2.21% -
  Horiz. % 124.31% 107.18% 114.36% 114.92% 115.47% 102.21% 100.00%
DPS 2.11 1.93 2.05 1.96 2.23 1.94 1.91 1.67%
  YoY % 9.33% -5.85% 4.59% -12.11% 14.95% 1.57% -
  Horiz. % 110.47% 101.05% 107.33% 102.62% 116.75% 101.57% 100.00%
NAPS 1.2816 1.2527 1.2106 1.1655 1.1572 1.0574 1.0083 4.08%
  YoY % 2.31% 3.48% 3.87% 0.72% 9.44% 4.87% -
  Horiz. % 127.11% 124.24% 120.06% 115.59% 114.77% 104.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.8200 1.7300 1.9000 1.7200 1.4600 1.5200 1.2400 -
P/RPS 34.40 36.52 39.55 39.92 32.86 39.06 32.89 0.75%
  YoY % -5.81% -7.66% -0.93% 21.49% -15.87% 18.76% -
  Horiz. % 104.59% 111.04% 120.25% 121.37% 99.91% 118.76% 100.00%
P/EPS 69.43 76.68 78.82 71.20 60.58 70.37 58.49 2.90%
  YoY % -9.45% -2.72% 10.70% 17.53% -13.91% 20.31% -
  Horiz. % 118.70% 131.10% 134.76% 121.73% 103.57% 120.31% 100.00%
EY 1.44 1.30 1.27 1.40 1.65 1.42 1.71 -2.82%
  YoY % 10.77% 2.36% -9.29% -15.15% 16.20% -16.96% -
  Horiz. % 84.21% 76.02% 74.27% 81.87% 96.49% 83.04% 100.00%
DY 1.35 1.30 1.25 1.33 1.76 1.49 1.80 -4.68%
  YoY % 3.85% 4.00% -6.02% -24.43% 18.12% -17.22% -
  Horiz. % 75.00% 72.22% 69.44% 73.89% 97.78% 82.78% 100.00%
P/NAPS 1.22 1.19 1.35 1.27 1.09 1.23 1.05 2.53%
  YoY % 2.52% -11.85% 6.30% 16.51% -11.38% 17.14% -
  Horiz. % 116.19% 113.33% 128.57% 120.95% 103.81% 117.14% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 13/02/20 14/02/19 06/02/18 14/02/17 27/01/16 28/01/15 24/01/14 -
Price 1.8800 1.7400 1.7200 1.7700 1.4800 1.5800 1.2600 -
P/RPS 35.54 36.73 35.81 41.08 33.31 40.60 33.42 1.03%
  YoY % -3.24% 2.57% -12.83% 23.33% -17.96% 21.48% -
  Horiz. % 106.34% 109.90% 107.15% 122.92% 99.67% 121.48% 100.00%
P/EPS 71.72 77.12 71.35 73.27 61.41 73.15 59.43 3.18%
  YoY % -7.00% 8.09% -2.62% 19.31% -16.05% 23.09% -
  Horiz. % 120.68% 129.77% 120.06% 123.29% 103.33% 123.09% 100.00%
EY 1.39 1.30 1.40 1.36 1.63 1.37 1.68 -3.11%
  YoY % 6.92% -7.14% 2.94% -16.56% 18.98% -18.45% -
  Horiz. % 82.74% 77.38% 83.33% 80.95% 97.02% 81.55% 100.00%
DY 1.30 1.29 1.38 1.29 1.74 1.44 1.77 -5.01%
  YoY % 0.78% -6.52% 6.98% -25.86% 20.83% -18.64% -
  Horiz. % 73.45% 72.88% 77.97% 72.88% 98.31% 81.36% 100.00%
P/NAPS 1.26 1.19 1.22 1.31 1.11 1.28 1.07 2.76%
  YoY % 5.88% -2.46% -6.87% 18.02% -13.28% 19.63% -
  Horiz. % 117.76% 111.21% 114.02% 122.43% 103.74% 119.63% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

204  675  603  1032 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.285+0.025 
 XOX-WC 0.015+0.01 
 QES 0.365-0.015 
 LUSTER 0.20+0.015 
 BIOHLDG 0.305+0.005 
 SAPNRG 0.120.00 
 GLOTEC 0.505+0.055 
 GLOTEC-WA 0.105+0.025 
 AT 0.175-0.005 
 VIZIONE 0.23-0.04 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS