[SUNREIT] QoQ Annualized Quarter Result on 31-Dec-2018 [#2]

Stock

[SUNREIT] SUNWAY REAL ESTATE INVT TRUST

Announcement Date

14-Feb-2019

Admission Sponsor

Sponsor

Financial Year

30-Jun-2019

Quarter

31-Dec-2018 [#2]

Profit Trend

QoQ- -4.5%

YoY- -7.17%

Quarter Report

Sunway REIT 2Q 2019_Announcement.pdf

Latest QR

Upcoming QR

SUNREIT's Result

SUNREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Annualized Quarter Result
Revenue	621,408	580,299	579,653	566,482	574,964	560,406	565,538	6.47%
YoY %	7.08%	0.11%	2.33%	-1.48%	2.60%	-0.91%	-	-
Horiz. %	109.88%	102.61%	102.50%	100.17%	101.67%	99.09%	100.00%	-
PBT	315,296	394,318	287,017	278,908	292,036	428,691	294,104	4.74%
YoY %	-20.04%	37.38%	2.91%	-4.50%	-31.88%	45.76%	-	-
Horiz. %	107.21%	134.07%	97.59%	94.83%	99.30%	145.76%	100.00%	-
Tax	0	-7,945	-9,193	0	0	-1,000	0	-
YoY %	0.00%	13.58%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	794.50%	919.30%	0.00%	0.00%	100.00%	-	-
NP	315,296	386,373	277,824	278,908	292,036	427,691	294,104	4.74%
YoY %	-18.40%	39.07%	-0.39%	-4.50%	-31.72%	45.42%	-	-
Horiz. %	107.21%	131.37%	94.46%	94.83%	99.30%	145.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	315,296	386,373	277,824	278,908	292,036	427,691	294,104	4.74%
YoY %	-18.40%	39.07%	-0.39%	-4.50%	-31.72%	45.42%	-	-
Horiz. %	107.21%	131.37%	94.46%	94.83%	99.30%	145.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.00%	2.01%	3.20%	0.00%	0.00%	0.23%	0.00%	-
YoY %	0.00%	-37.19%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	873.91%	1,391.30%	0.00%	0.00%	100.00%	-	-
Total Cost	306,112	193,926	301,829	287,574	282,928	132,715	271,434	8.33%
YoY %	57.85%	-35.75%	4.96%	1.64%	113.18%	-51.11%	-	-
Horiz. %	112.78%	71.44%	111.20%	105.95%	104.23%	48.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,388,460	4,389,638	4,283,321	4,290,389	4,290,095	4,289,800	4,145,786	3.86%
YoY %	-0.03%	2.48%	-0.16%	0.01%	0.01%	3.47%	-	-
Horiz. %	105.85%	105.88%	103.32%	103.49%	103.48%	103.47%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Dividend
Div	294,507	282,432	287,046	278,604	292,151	281,843	291,366	0.71%
YoY %	4.28%	-1.61%	3.03%	-4.64%	3.66%	-3.27%	-	-
Horiz. %	101.08%	96.93%	98.52%	95.62%	100.27%	96.73%	100.00%	-
Div Payout %	93.41%	73.10%	103.32%	99.89%	100.04%	65.90%	99.07%	-
YoY %	27.78%	-29.25%	3.43%	-0.15%	51.81%	-33.48%	-	-
Horiz. %	94.29%	73.79%	104.29%	100.83%	100.98%	66.52%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Equity
Net Worth	4,388,460	4,389,638	4,283,321	4,290,389	4,290,095	4,289,800	4,145,786	3.86%
YoY %	-0.03%	2.48%	-0.16%	0.01%	0.01%	3.47%	-	-
Horiz. %	105.85%	105.88%	103.32%	103.49%	103.48%	103.47%	100.00%	-
NOSH	2,945,078	2,945,078	2,945,078	2,945,078	2,945,078	2,945,078	2,945,078	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Ratio Analysis
NP Margin	50.74%	66.58%	47.93%	49.24%	50.79%	76.32%	52.00%	-
YoY %	-23.79%	38.91%	-2.66%	-3.05%	-33.45%	46.77%	-	-
Horiz. %	97.58%	128.04%	92.17%	94.69%	97.67%	146.77%	100.00%	-
ROE	7.18%	8.80%	6.49%	6.50%	6.81%	9.97%	7.09%	-
YoY %	-18.41%	35.59%	-0.15%	-4.55%	-31.70%	40.62%	-	-
Horiz. %	101.27%	124.12%	91.54%	91.68%	96.05%	140.62%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Per Share
RPS	21.10	19.70	19.68	19.23	19.52	19.03	19.20	6.48%
YoY %	7.11%	0.10%	2.34%	-1.49%	2.57%	-0.89%	-	-
Horiz. %	109.90%	102.60%	102.50%	100.16%	101.67%	99.11%	100.00%	-
EPS	10.00	12.98	9.43	9.46	9.92	14.52	9.96	0.26%
YoY %	-22.96%	37.65%	-0.32%	-4.64%	-31.68%	45.78%	-	-
Horiz. %	100.40%	130.32%	94.68%	94.98%	99.60%	145.78%	100.00%	-
DPS	10.00	9.59	9.75	9.46	9.92	9.57	9.89	0.73%
YoY %	4.28%	-1.64%	3.07%	-4.64%	3.66%	-3.24%	-	-
Horiz. %	101.11%	96.97%	98.58%	95.65%	100.30%	96.76%	100.00%	-
NAPS	1.4901	1.4905	1.4544	1.4568	1.4567	1.4566	1.4077	3.86%
YoY %	-0.03%	2.48%	-0.16%	0.01%	0.01%	3.47%	-	-
Horiz. %	105.85%	105.88%	103.32%	103.49%	103.48%	103.47%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 2,945,078
RPS	18.14	16.94	16.93	16.54	16.79	16.36	16.51	6.47%
YoY %	7.08%	0.06%	2.36%	-1.49%	2.63%	-0.91%	-	-
Horiz. %	109.87%	102.60%	102.54%	100.18%	101.70%	99.09%	100.00%	-
EPS	9.21	11.28	8.11	8.14	8.53	12.49	8.59	4.75%
YoY %	-18.35%	39.09%	-0.37%	-4.57%	-31.71%	45.40%	-	-
Horiz. %	107.22%	131.32%	94.41%	94.76%	99.30%	145.40%	100.00%	-
DPS	8.60	8.25	8.38	8.13	8.53	8.23	8.51	0.70%
YoY %	4.24%	-1.55%	3.08%	-4.69%	3.65%	-3.29%	-	-
Horiz. %	101.06%	96.94%	98.47%	95.53%	100.24%	96.71%	100.00%	-
NAPS	1.2814	1.2817	1.2507	1.2527	1.2527	1.2526	1.2105	3.86%
YoY %	-0.02%	2.48%	-0.16%	0.00%	0.01%	3.48%	-	-
Horiz. %	105.86%	105.88%	103.32%	103.49%	103.49%	103.48%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	-
Price	1.92	1.87	1.80	1.73	1.69	1.77	1.60	-
P/RPS	9.10	9.49	9.15	8.99	8.66	9.30	8.33	6.06%
YoY %	-4.11%	3.72%	1.78%	3.81%	-6.88%	11.64%	-	-
Horiz. %	109.24%	113.93%	109.84%	107.92%	103.96%	111.64%	100.00%	-
P/EPS	17.93	14.25	19.08	18.27	17.04	12.19	16.02	7.79%
YoY %	25.82%	-25.31%	4.43%	7.22%	39.79%	-23.91%	-	-
Horiz. %	111.92%	88.95%	119.10%	114.04%	106.37%	76.09%	100.00%	-
EY	5.58	7.02	5.24	5.47	5.87	8.20	6.24	-7.17%
YoY %	-20.51%	33.97%	-4.20%	-6.81%	-28.41%	31.41%	-	-
Horiz. %	89.42%	112.50%	83.97%	87.66%	94.07%	131.41%	100.00%	-
DY	5.21	5.13	5.41	5.47	5.87	5.41	6.18	-10.74%
YoY %	1.56%	-5.18%	-1.10%	-6.81%	8.50%	-12.46%	-	-
Horiz. %	84.30%	83.01%	87.54%	88.51%	94.98%	87.54%	100.00%	-
P/NAPS	1.29	1.25	1.24	1.19	1.16	1.22	1.14	8.58%
YoY %	3.20%	0.81%	4.20%	2.59%	-4.92%	7.02%	-	-
Horiz. %	113.16%	109.65%	108.77%	104.39%	101.75%	107.02%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	05/11/19	08/08/19	02/05/19	14/02/19	01/11/18	09/08/18	03/05/18	-
Price	1.83	1.89	1.87	1.74	1.69	1.74	1.65	-
P/RPS	8.67	9.59	9.50	9.05	8.66	9.14	8.59	0.61%
YoY %	-9.59%	0.95%	4.97%	4.50%	-5.25%	6.40%	-	-
Horiz. %	100.93%	111.64%	110.59%	105.36%	100.81%	106.40%	100.00%	-
P/EPS	17.09	14.41	19.82	18.37	17.04	11.98	16.52	2.28%
YoY %	18.60%	-27.30%	7.89%	7.81%	42.24%	-27.48%	-	-
Horiz. %	103.45%	87.23%	119.98%	111.20%	103.15%	72.52%	100.00%	-
EY	5.85	6.94	5.04	5.44	5.87	8.35	6.05	-2.21%
YoY %	-15.71%	37.70%	-7.35%	-7.33%	-29.70%	38.02%	-	-
Horiz. %	96.69%	114.71%	83.31%	89.92%	97.02%	138.02%	100.00%	-
DY	5.46	5.07	5.21	5.44	5.87	5.50	6.00	-6.08%
YoY %	7.69%	-2.69%	-4.23%	-7.33%	6.73%	-8.33%	-	-
Horiz. %	91.00%	84.50%	86.83%	90.67%	97.83%	91.67%	100.00%	-
P/NAPS	1.23	1.27	1.29	1.19	1.16	1.19	1.17	3.38%
YoY %	-3.15%	-1.55%	8.40%	2.59%	-2.52%	1.71%	-	-
Horiz. %	105.13%	108.55%	110.26%	101.71%	99.15%	101.71%	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 ⃤ & 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

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 16 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 12:05:00

EMA 5

5 Mins

SELL

2024-05-17 12:00:00

EMA 5

5 Mins

BUY

2024-05-17 11:40:00

ADX

5 Mins

SELL

2024-05-17 11:35:00

ADX

5 Mins

BUY

2024-05-17 11:30:00

ADX

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

TOPGLOV

TOP GLOVE CORPORATION BHD

639

MPI

MALAYSIAN PACIFIC INDUSTRIES

465

HLIND

HONG LEONG INDUSTRIES BHD

448

MBSB

MALAYSIA BUILDING SOCIETY BHD

405

PTRANS

PERAK TRANSIT BERHAD

395

HARTA

HARTALEGA HOLDINGS BHD

375

YTLPOWR

YTL POWER INTERNATIONAL BHD

362

MYEG

MY E.G. SERVICES BHD

349

NOTION

NOTION VTEC BHD

348

Daily Stocks

INGENIEU-WB

0.02

+0.015

653,073,000

HSI-CV8

0.16

+0.01

349,196,700

HSI-HUZ

0.185

-0.02

335,176,800

INGENIEU

0.085

+0.01

273,789,200

HSI-HU6

0.06

-0.01

150,188,900

INIX-OR

0.02

0.00

141,839,900

DNEX

0.455

+0.055

129,083,400

REVENUE

0.225

-0.005

107,756,800

DSONIC

0.525

+0.05

99,741,200

SINKUNG

0.15

+0.005

82,862,400

More active Stocks

MPI

36.40

+2.90

473,400

ALLIANZ-PA

24.38

+1.48

12,500

ALLIANZ

23.20

+1.12

66,100

HEIM

25.38

+0.62

220,500

KESM

6.68

+0.38

123,200

ARKA

2.18

+0.27

97,500

DKSH

5.27

+0.26

381,900

HUMEIND

3.46

+0.23

2,288,500

TOYOVEN

1.15

+0.215

3,492,000

GCB

3.60

+0.21

5,541,600

More gainer Stocks

AJI

15.78

-0.34

195,800

PANAMY

19.38

-0.32

46,800

UTDPLT

25.90

-0.30

109,500

KLK

22.40

-0.12

371,900

KUAISHO-C17

0.08

-0.12

58,800

CARZO

0.20

-0.10

66,100

PARAGON

3.40

-0.10

40,300

APOLLO

6.90

-0.10

6,000

SAM

5.75

-0.09

520,400

KUAISHO-C16

0.01

-0.085

20,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More