[SUNREIT] QoQ Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 0.71%
YoY- 14.89%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 420,978 400,704 415,946 416,053 411,184 399,088 406,426 2.36%
PBT 234,868 221,600 392,322 217,801 216,262 208,036 420,463 -32.10%
Tax 0 0 0 0 0 0 0 -
NP 234,868 221,600 392,322 217,801 216,262 208,036 420,463 -32.10%
-
NP to SH 234,868 221,600 392,322 217,801 216,262 208,036 420,463 -32.10%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 186,110 179,104 23,624 198,252 194,922 191,052 -14,037 -
-
Net Worth 3,447,359 3,444,130 3,283,437 3,014,420 2,956,479 2,955,620 2,952,393 10.85%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 247,137 233,263 230,777 226,455 227,587 218,815 201,886 14.39%
Div Payout % 105.22% 105.26% 58.82% 103.97% 105.24% 105.18% 48.02% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 3,447,359 3,444,130 3,283,437 3,014,420 2,956,479 2,955,620 2,952,393 10.85%
NOSH 2,921,243 2,915,789 2,780,453 2,704,486 2,696,533 2,694,766 2,691,824 5.58%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 55.79% 55.30% 94.32% 52.35% 52.59% 52.13% 103.45% -
ROE 6.81% 6.43% 11.95% 7.23% 7.31% 7.04% 14.24% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 14.41 13.74 14.96 15.38 15.25 14.81 15.10 -3.06%
EPS 8.04 7.60 14.11 8.05 8.02 7.72 15.62 -35.69%
DPS 8.46 8.00 8.30 8.37 8.44 8.12 7.50 8.33%
NAPS 1.1801 1.1812 1.1809 1.1146 1.0964 1.0968 1.0968 4.98%
Adjusted Per Share Value based on latest NOSH - 2,720,197
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 12.29 11.70 12.15 12.15 12.01 11.65 11.87 2.33%
EPS 6.86 6.47 11.46 6.36 6.31 6.07 12.28 -32.09%
DPS 7.22 6.81 6.74 6.61 6.65 6.39 5.89 14.49%
NAPS 1.0066 1.0056 0.9587 0.8802 0.8633 0.863 0.8621 10.85%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.24 1.42 1.54 1.52 1.55 1.45 1.36 -
P/RPS 8.60 10.33 10.29 9.88 10.16 9.79 9.01 -3.04%
P/EPS 15.42 18.68 10.91 18.87 19.33 18.78 8.71 46.19%
EY 6.48 5.35 9.16 5.30 5.17 5.32 11.49 -31.66%
DY 6.82 5.63 5.39 5.51 5.45 5.60 5.51 15.23%
P/NAPS 1.05 1.20 1.30 1.36 1.41 1.32 1.24 -10.46%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/01/14 29/10/13 06/08/13 28/05/13 23/01/13 23/10/12 07/08/12 -
Price 1.26 1.36 1.33 1.62 1.51 1.51 1.46 -
P/RPS 8.74 9.90 8.89 10.53 9.90 10.20 9.67 -6.50%
P/EPS 15.67 17.89 9.43 20.12 18.83 19.56 9.35 40.96%
EY 6.38 5.59 10.61 4.97 5.31 5.11 10.70 -29.09%
DY 6.71 5.88 6.24 5.17 5.59 5.38 5.14 19.38%
P/NAPS 1.07 1.15 1.13 1.45 1.38 1.38 1.33 -13.46%

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