[SUNREIT] QoQ Annualized Quarter Result on 31-Dec-2024 [#4]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
03-Feb-2025
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
31-Dec-2024 [#4]
Profit Trend
QoQ- 22.53%
YoY- 55.16%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Revenue 767,146 728,394 708,310 714,356 715,689 700,224 698,666 6.40%
PBT 527,652 428,256 464,096 347,920 339,556 347,494 337,298 34.57%
Tax -2,900 0 0 0 -1,365 0 0 -
NP 524,752 428,256 464,096 347,920 338,191 347,494 337,298 34.08%
-
NP to SH 524,752 428,256 464,096 347,920 338,191 347,494 337,298 34.08%
-
Tax Rate 0.55% 0.00% 0.00% 0.00% 0.40% 0.00% 0.00% -
Total Cost 242,394 300,138 244,214 366,436 377,498 352,729 361,368 -23.28%
-
Net Worth 5,293,636 5,082,414 5,084,127 5,017,000 5,015,973 5,017,000 5,017,685 3.61%
Dividend
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Div 349,368 212,794 319,192 - 318,507 210,968 316,452 6.78%
Div Payout % 66.58% 49.69% 68.78% - 94.18% 60.71% 93.82% -
Equity
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Net Worth 5,293,636 5,082,414 5,084,127 5,017,000 5,015,973 5,017,000 5,017,685 3.61%
NOSH 3,493,688 3,424,807 3,424,807 3,424,807 3,424,807 3,424,807 3,424,807 1.33%
Ratio Analysis
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
NP Margin 68.40% 58.79% 65.52% 48.70% 47.25% 49.63% 48.28% -
ROE 9.91% 8.43% 9.13% 6.93% 6.74% 6.93% 6.72% -
Per Share
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
RPS 21.96 21.27 20.68 20.86 20.90 20.45 20.40 5.01%
EPS 15.02 12.27 13.20 9.56 9.30 9.56 9.26 37.84%
DPS 10.00 6.21 9.32 0.00 9.30 6.16 9.24 5.38%
NAPS 1.5152 1.484 1.4845 1.4649 1.4646 1.4649 1.4651 2.25%
Adjusted Per Share Value based on latest NOSH - 3,503,614
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
RPS 21.90 20.79 20.22 20.39 20.43 19.99 19.94 6.41%
EPS 14.98 12.22 13.25 9.93 9.65 9.92 9.63 34.07%
DPS 9.97 6.07 9.11 0.00 9.09 6.02 9.03 6.79%
NAPS 1.5109 1.4506 1.4511 1.432 1.4317 1.432 1.4321 3.61%
Price Multiplier on Financial Quarter End Date
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Date 31/12/24 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 -
Price 1.85 1.70 1.55 1.52 1.54 1.46 1.56 -
P/RPS 8.43 7.99 7.49 7.29 7.37 7.14 7.65 6.65%
P/EPS 12.32 13.60 11.44 14.96 15.60 14.39 15.84 -15.36%
EY 8.12 7.36 8.74 6.68 6.41 6.95 6.31 18.21%
DY 5.41 3.65 6.01 0.00 6.04 4.22 5.92 -5.80%
P/NAPS 1.22 1.15 1.04 1.04 1.05 1.00 1.06 9.77%
Price Multiplier on Announcement Date
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Date 03/02/25 14/11/24 15/08/24 16/05/24 30/01/24 16/11/23 17/08/23 -
Price 1.87 1.83 1.65 1.56 1.59 1.55 1.50 -
P/RPS 8.52 8.60 7.98 7.48 7.61 7.58 7.35 10.29%
P/EPS 12.45 14.63 12.18 15.36 16.10 15.28 15.23 -12.51%
EY 8.03 6.83 8.21 6.51 6.21 6.55 6.57 14.24%
DY 5.35 3.40 5.65 0.00 5.85 3.97 6.16 -8.93%
P/NAPS 1.23 1.23 1.11 1.06 1.09 1.06 1.02 13.22%

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