[SUNREIT] QoQ Cumulative Quarter Result on 30-Sep-2012 [#1]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
23-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -87.63%
YoY- 18.57%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 415,946 312,040 205,592 99,772 406,426 303,868 205,776 59.93%
PBT 392,322 163,351 108,131 52,009 420,463 142,179 94,625 158.30%
Tax 0 0 0 0 0 0 0 -
NP 392,322 163,351 108,131 52,009 420,463 142,179 94,625 158.30%
-
NP to SH 392,322 163,351 108,131 52,009 420,463 142,179 94,625 158.30%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 23,624 148,689 97,461 47,763 -14,037 161,689 111,151 -64.41%
-
Net Worth 3,283,437 3,014,420 2,956,479 2,955,620 2,952,393 2,724,515 2,723,425 13.29%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 230,777 169,841 113,793 54,703 201,886 150,779 100,539 74.09%
Div Payout % 58.82% 103.97% 105.24% 105.18% 48.02% 106.05% 106.25% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 3,283,437 3,014,420 2,956,479 2,955,620 2,952,393 2,724,515 2,723,425 13.29%
NOSH 2,780,453 2,704,486 2,696,533 2,694,766 2,691,824 2,687,693 2,688,210 2.27%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 94.32% 52.35% 52.59% 52.13% 103.45% 46.79% 45.98% -
ROE 11.95% 5.42% 3.66% 1.76% 14.24% 5.22% 3.47% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 14.96 11.54 7.62 3.70 15.10 11.31 7.65 56.44%
EPS 14.11 6.04 4.01 1.93 15.62 5.29 3.52 152.55%
DPS 8.30 6.28 4.22 2.03 7.50 5.61 3.74 70.22%
NAPS 1.1809 1.1146 1.0964 1.0968 1.0968 1.0137 1.0131 10.76%
Adjusted Per Share Value based on latest NOSH - 2,694,766
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 12.15 9.11 6.00 2.91 11.87 8.87 6.01 59.95%
EPS 11.46 4.77 3.16 1.52 12.28 4.15 2.76 158.55%
DPS 6.74 4.96 3.32 1.60 5.89 4.40 2.94 73.95%
NAPS 0.9587 0.8802 0.8633 0.863 0.8621 0.7955 0.7952 13.28%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.54 1.52 1.55 1.45 1.36 1.25 1.25 -
P/RPS 10.29 13.17 20.33 39.16 9.01 11.06 16.33 -26.52%
P/EPS 10.91 25.17 38.65 75.13 8.71 23.63 35.51 -54.50%
EY 9.16 3.97 2.59 1.33 11.49 4.23 2.82 119.48%
DY 5.39 4.13 2.72 1.40 5.51 4.49 2.99 48.17%
P/NAPS 1.30 1.36 1.41 1.32 1.24 1.23 1.23 3.76%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 06/08/13 28/05/13 23/01/13 23/10/12 07/08/12 25/04/12 09/02/12 -
Price 1.33 1.62 1.51 1.51 1.46 1.24 1.29 -
P/RPS 8.89 14.04 19.81 40.78 9.67 10.97 16.85 -34.73%
P/EPS 9.43 26.82 37.66 78.24 9.35 23.44 36.65 -59.57%
EY 10.61 3.73 2.66 1.28 10.70 4.27 2.73 147.39%
DY 6.24 3.88 2.79 1.34 5.14 4.52 2.90 66.74%
P/NAPS 1.13 1.45 1.38 1.38 1.33 1.22 1.27 -7.49%

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