[SUNREIT] QoQ Cumulative Quarter Result on 30-Jun-2018 [#4]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
09-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- 93.9%
YoY- 0.76%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 434,740 283,241 143,741 560,406 424,154 282,639 141,169 111.81%
PBT 215,263 139,454 73,009 428,691 220,578 150,226 79,229 94.82%
Tax -6,895 0 0 -1,000 0 0 0 -
NP 208,368 139,454 73,009 427,691 220,578 150,226 79,229 90.64%
-
NP to SH 208,368 139,454 73,009 427,691 220,578 150,226 79,229 90.64%
-
Tax Rate 3.20% 0.00% 0.00% 0.23% 0.00% 0.00% 0.00% -
Total Cost 226,372 143,787 70,732 132,715 203,576 132,413 61,940 137.45%
-
Net Worth 4,283,321 4,290,389 4,290,095 4,289,800 4,145,786 4,146,080 4,144,902 2.21%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 215,285 139,302 73,037 281,843 218,524 148,726 78,633 95.82%
Div Payout % 103.32% 99.89% 100.04% 65.90% 99.07% 99.00% 99.25% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 4,283,321 4,290,389 4,290,095 4,289,800 4,145,786 4,146,080 4,144,902 2.21%
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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 47.93% 49.24% 50.79% 76.32% 52.00% 53.15% 56.12% -
ROE 4.86% 3.25% 1.70% 9.97% 5.32% 3.62% 1.91% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 14.76 9.62 4.88 19.03 14.40 9.60 4.79 111.90%
EPS 7.07 4.73 2.48 14.52 7.47 5.09 2.69 90.56%
DPS 7.31 4.73 2.48 9.57 7.42 5.05 2.67 95.82%
NAPS 1.4544 1.4568 1.4567 1.4566 1.4077 1.4078 1.4074 2.21%
Adjusted Per Share Value based on latest NOSH - 2,945,078
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 12.69 8.27 4.20 16.36 12.38 8.25 4.12 111.83%
EPS 6.08 4.07 2.13 12.49 6.44 4.39 2.31 90.74%
DPS 6.29 4.07 2.13 8.23 6.38 4.34 2.30 95.68%
NAPS 1.2507 1.2527 1.2527 1.2526 1.2105 1.2106 1.2103 2.21%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.80 1.73 1.69 1.77 1.60 1.90 1.72 -
P/RPS 12.19 17.99 34.63 9.30 11.11 19.80 35.88 -51.34%
P/EPS 25.44 36.54 68.17 12.19 21.36 37.25 63.94 -45.93%
EY 3.93 2.74 1.47 8.20 4.68 2.68 1.56 85.24%
DY 4.06 2.73 1.47 5.41 4.64 2.66 1.55 90.13%
P/NAPS 1.24 1.19 1.16 1.22 1.14 1.35 1.22 1.09%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 02/05/19 14/02/19 01/11/18 09/08/18 03/05/18 06/02/18 31/10/17 -
Price 1.87 1.74 1.69 1.74 1.65 1.72 1.72 -
P/RPS 12.67 18.09 34.63 9.14 11.46 17.92 35.88 -50.07%
P/EPS 26.43 36.75 68.17 11.98 22.03 33.72 63.94 -44.53%
EY 3.78 2.72 1.47 8.35 4.54 2.97 1.56 80.50%
DY 3.91 2.72 1.47 5.50 4.50 2.94 1.55 85.41%
P/NAPS 1.29 1.19 1.16 1.19 1.17 1.22 1.22 3.79%

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