[SUNREIT] QoQ Cumulative Quarter Result on 30-Jun-2016 [#4]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
11-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- 61.2%
YoY- -40.22%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 390,332 255,759 128,879 507,013 383,428 253,083 121,216 117.90%
PBT 205,642 135,286 64,143 323,696 200,799 136,033 64,513 116.43%
Tax 0 0 0 0 0 0 0 -
NP 205,642 135,286 64,143 323,696 200,799 136,033 64,513 116.43%
-
NP to SH 205,642 135,286 64,143 323,696 200,799 136,033 64,513 116.43%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 184,690 120,473 64,736 183,317 182,629 117,050 56,703 119.57%
-
Net Worth 3,992,347 3,991,464 3,989,697 3,987,051 3,924,547 3,949,392 3,937,354 0.92%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 203,799 134,001 66,853 270,139 207,560 138,694 62,450 119.85%
Div Payout % 99.10% 99.05% 104.23% 83.45% 103.37% 101.96% 96.80% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 3,992,347 3,991,464 3,989,697 3,987,051 3,924,547 3,949,392 3,937,354 0.92%
NOSH 2,945,078 2,945,078 2,945,078 2,942,690 2,939,956 2,957,239 2,945,799 -0.01%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 52.68% 52.90% 49.77% 63.84% 52.37% 53.75% 53.22% -
ROE 5.15% 3.39% 1.61% 8.12% 5.12% 3.44% 1.64% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 13.25 8.68 4.38 17.23 13.04 8.56 4.11 118.07%
EPS 6.98 4.60 2.15 11.00 6.83 4.60 2.19 116.42%
DPS 6.92 4.55 2.27 9.18 7.06 4.69 2.12 119.88%
NAPS 1.3556 1.3553 1.3547 1.3549 1.3349 1.3355 1.3366 0.94%
Adjusted Per Share Value based on latest NOSH - 2,947,170
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 11.40 7.47 3.76 14.80 11.20 7.39 3.54 117.91%
EPS 6.00 3.95 1.87 9.45 5.86 3.97 1.88 116.61%
DPS 5.95 3.91 1.95 7.89 6.06 4.05 1.82 120.11%
NAPS 1.1657 1.1655 1.1649 1.1642 1.1459 1.1532 1.1497 0.92%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.72 1.72 1.73 1.66 1.60 1.46 1.55 -
P/RPS 12.98 19.81 39.53 9.63 12.27 17.06 37.67 -50.81%
P/EPS 24.63 37.44 79.43 15.09 23.43 31.74 70.78 -50.49%
EY 4.06 2.67 1.26 6.63 4.27 3.15 1.41 102.26%
DY 4.02 2.65 1.31 5.53 4.41 3.21 1.37 104.82%
P/NAPS 1.27 1.27 1.28 1.23 1.20 1.09 1.16 6.22%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 03/05/17 14/02/17 27/10/16 11/08/16 27/04/16 27/01/16 29/10/15 -
Price 1.71 1.77 1.77 1.68 1.60 1.48 1.49 -
P/RPS 12.90 20.38 40.45 9.75 12.27 17.29 36.21 -49.71%
P/EPS 24.49 38.53 81.27 15.27 23.43 32.17 68.04 -49.36%
EY 4.08 2.60 1.23 6.55 4.27 3.11 1.47 97.37%
DY 4.05 2.57 1.28 5.46 4.41 3.17 1.42 100.98%
P/NAPS 1.26 1.31 1.31 1.24 1.20 1.11 1.11 8.80%

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