[SUNREIT] QoQ Annualized Quarter Result on 31-Mar-2017 [#3]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
03-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 1.34%
YoY- 2.41%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 565,278 564,676 522,868 520,442 511,518 515,516 507,013 7.50%
PBT 300,452 316,916 424,484 274,189 270,572 256,572 323,696 -4.83%
Tax 0 0 0 0 0 0 0 -
NP 300,452 316,916 424,484 274,189 270,572 256,572 323,696 -4.83%
-
NP to SH 300,452 316,916 424,484 274,189 270,572 256,572 323,696 -4.83%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 264,826 247,760 98,384 246,253 240,946 258,944 183,317 27.70%
-
Net Worth 4,146,080 4,144,902 4,144,902 3,992,347 3,991,464 3,989,697 3,987,051 2.63%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 297,452 314,534 270,652 271,732 268,002 267,413 270,139 6.61%
Div Payout % 99.00% 99.25% 63.76% 99.10% 99.05% 104.23% 83.45% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 4,146,080 4,144,902 4,144,902 3,992,347 3,991,464 3,989,697 3,987,051 2.63%
NOSH 2,945,078 2,945,078 2,945,078 2,945,078 2,945,078 2,945,078 2,942,690 0.05%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 53.15% 56.12% 81.18% 52.68% 52.90% 49.77% 63.84% -
ROE 7.25% 7.65% 10.24% 6.87% 6.78% 6.43% 8.12% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 19.19 19.17 17.75 17.67 17.37 17.50 17.23 7.42%
EPS 10.18 10.76 14.41 9.31 9.20 8.60 11.00 -5.02%
DPS 10.10 10.68 9.19 9.23 9.10 9.08 9.18 6.55%
NAPS 1.4078 1.4074 1.4074 1.3556 1.3553 1.3547 1.3549 2.57%
Adjusted Per Share Value based on latest NOSH - 2,945,078
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 16.51 16.49 15.27 15.20 14.94 15.05 14.80 7.54%
EPS 8.77 9.25 12.39 8.01 7.90 7.49 9.45 -4.84%
DPS 8.69 9.18 7.90 7.93 7.83 7.81 7.89 6.63%
NAPS 1.2106 1.2103 1.2103 1.1657 1.1655 1.1649 1.1642 2.63%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.90 1.72 1.78 1.72 1.72 1.73 1.66 -
P/RPS 9.90 8.97 10.03 9.73 9.90 9.88 9.63 1.85%
P/EPS 18.62 15.98 12.35 18.47 18.72 19.86 15.09 14.99%
EY 5.37 6.26 8.10 5.41 5.34 5.04 6.63 -13.07%
DY 5.32 6.21 5.16 5.36 5.29 5.25 5.53 -2.54%
P/NAPS 1.35 1.22 1.26 1.27 1.27 1.28 1.23 6.38%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 06/02/18 31/10/17 10/08/17 03/05/17 14/02/17 27/10/16 11/08/16 -
Price 1.72 1.72 1.73 1.71 1.77 1.77 1.68 -
P/RPS 8.96 8.97 9.74 9.68 10.19 10.11 9.75 -5.46%
P/EPS 16.86 15.98 12.00 18.37 19.27 20.32 15.27 6.80%
EY 5.93 6.26 8.33 5.44 5.19 4.92 6.55 -6.39%
DY 5.87 6.21 5.31 5.40 5.14 5.13 5.46 4.93%
P/NAPS 1.22 1.22 1.23 1.26 1.31 1.31 1.24 -1.07%

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