[SUNREIT] QoQ Annualized Quarter Result on 31-Mar-2019 [#3]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
02-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- -0.39%
YoY- -5.54%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 622,300 621,408 580,299 579,653 566,482 574,964 560,406 7.21%
PBT 312,052 315,296 394,318 287,017 278,908 292,036 428,691 -19.03%
Tax 0 0 -7,945 -9,193 0 0 -1,000 -
NP 312,052 315,296 386,373 277,824 278,908 292,036 427,691 -18.90%
-
NP to SH 312,052 315,296 386,373 277,824 278,908 292,036 427,691 -18.90%
-
Tax Rate 0.00% 0.00% 2.01% 3.20% 0.00% 0.00% 0.23% -
Total Cost 310,248 306,112 193,926 301,829 287,574 282,928 132,715 75.86%
-
Net Worth 4,389,344 4,388,460 4,389,638 4,283,321 4,290,389 4,290,095 4,289,800 1.53%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 291,562 294,507 282,432 287,046 278,604 292,151 281,843 2.27%
Div Payout % 93.43% 93.41% 73.10% 103.32% 99.89% 100.04% 65.90% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 4,389,344 4,388,460 4,389,638 4,283,321 4,290,389 4,290,095 4,289,800 1.53%
NOSH 2,945,078 2,945,078 2,945,078 2,945,078 2,945,078 2,945,078 2,945,078 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 50.14% 50.74% 66.58% 47.93% 49.24% 50.79% 76.32% -
ROE 7.11% 7.18% 8.80% 6.49% 6.50% 6.81% 9.97% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 21.13 21.10 19.70 19.68 19.23 19.52 19.03 7.20%
EPS 9.90 10.00 12.98 9.43 9.46 9.92 14.52 -22.47%
DPS 9.90 10.00 9.59 9.75 9.46 9.92 9.57 2.27%
NAPS 1.4904 1.4901 1.4905 1.4544 1.4568 1.4567 1.4566 1.53%
Adjusted Per Share Value based on latest NOSH - 2,945,078
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 18.17 18.14 16.94 16.93 16.54 16.79 16.36 7.22%
EPS 9.11 9.21 11.28 8.11 8.14 8.53 12.49 -18.92%
DPS 8.51 8.60 8.25 8.38 8.13 8.53 8.23 2.24%
NAPS 1.2816 1.2814 1.2817 1.2507 1.2527 1.2527 1.2526 1.53%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.82 1.92 1.87 1.80 1.73 1.69 1.77 -
P/RPS 8.61 9.10 9.49 9.15 8.99 8.66 9.30 -4.99%
P/EPS 17.18 17.93 14.25 19.08 18.27 17.04 12.19 25.62%
EY 5.82 5.58 7.02 5.24 5.47 5.87 8.20 -20.38%
DY 5.44 5.21 5.13 5.41 5.47 5.87 5.41 0.36%
P/NAPS 1.22 1.29 1.25 1.24 1.19 1.16 1.22 0.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 13/02/20 05/11/19 08/08/19 02/05/19 14/02/19 01/11/18 09/08/18 -
Price 1.88 1.83 1.89 1.87 1.74 1.69 1.74 -
P/RPS 8.90 8.67 9.59 9.50 9.05 8.66 9.14 -1.75%
P/EPS 17.74 17.09 14.41 19.82 18.37 17.04 11.98 29.82%
EY 5.64 5.85 6.94 5.04 5.44 5.87 8.35 -22.96%
DY 5.27 5.46 5.07 5.21 5.44 5.87 5.50 -2.80%
P/NAPS 1.26 1.23 1.27 1.29 1.19 1.16 1.19 3.87%

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