[SUNREIT] QoQ Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
27-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 5.43%
YoY- 7.35%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 515,516 507,013 511,237 506,166 484,864 453,454 451,356 9.23%
PBT 256,572 323,696 267,732 272,066 258,052 547,340 244,716 3.19%
Tax 0 0 0 0 0 -5,896 0 -
NP 256,572 323,696 267,732 272,066 258,052 541,444 244,716 3.19%
-
NP to SH 256,572 323,696 267,732 272,066 258,052 541,444 244,716 3.19%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 1.08% 0.00% -
Total Cost 258,944 183,317 243,505 234,100 226,812 -87,990 206,640 16.18%
-
Net Worth 3,989,697 3,987,051 3,924,547 3,949,392 3,937,354 3,915,643 3,617,086 6.73%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 267,413 270,139 276,747 277,389 249,803 256,056 261,134 1.59%
Div Payout % 104.23% 83.45% 103.37% 101.96% 96.80% 47.29% 106.71% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 3,989,697 3,987,051 3,924,547 3,949,392 3,937,354 3,915,643 3,617,086 6.73%
NOSH 2,945,078 2,942,690 2,939,956 2,957,239 2,945,799 2,933,066 2,931,900 0.29%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 49.77% 63.84% 52.37% 53.75% 53.22% 119.40% 54.22% -
ROE 6.43% 8.12% 6.82% 6.89% 6.55% 13.83% 6.77% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 17.50 17.23 17.39 17.12 16.46 15.46 15.39 8.91%
EPS 8.60 11.00 9.11 9.20 8.76 18.46 8.35 1.98%
DPS 9.08 9.18 9.41 9.38 8.48 8.73 8.91 1.26%
NAPS 1.3547 1.3549 1.3349 1.3355 1.3366 1.335 1.2337 6.41%
Adjusted Per Share Value based on latest NOSH - 2,967,634
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 15.05 14.80 14.93 14.78 14.16 13.24 13.18 9.22%
EPS 7.49 9.45 7.82 7.94 7.53 15.81 7.15 3.13%
DPS 7.81 7.89 8.08 8.10 7.29 7.48 7.62 1.65%
NAPS 1.1649 1.1642 1.1459 1.1532 1.1497 1.1433 1.0561 6.73%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.73 1.66 1.60 1.46 1.55 1.54 1.57 -
P/RPS 9.88 9.63 9.20 8.53 9.42 9.96 10.20 -2.09%
P/EPS 19.86 15.09 17.57 15.87 17.69 8.34 18.81 3.67%
EY 5.04 6.63 5.69 6.30 5.65 11.99 5.32 -3.53%
DY 5.25 5.53 5.88 6.42 5.47 5.67 5.67 -4.98%
P/NAPS 1.28 1.23 1.20 1.09 1.16 1.15 1.27 0.52%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 27/10/16 11/08/16 27/04/16 27/01/16 29/10/15 11/08/15 29/04/15 -
Price 1.77 1.68 1.60 1.48 1.49 1.53 1.66 -
P/RPS 10.11 9.75 9.20 8.65 9.05 9.90 10.78 -4.17%
P/EPS 20.32 15.27 17.57 16.09 17.01 8.29 19.89 1.43%
EY 4.92 6.55 5.69 6.22 5.88 12.07 5.03 -1.45%
DY 5.13 5.46 5.88 6.34 5.69 5.71 5.37 -2.99%
P/NAPS 1.31 1.24 1.20 1.11 1.11 1.15 1.35 -1.97%

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