[SUNREIT] QoQ Cumulative Quarter Result on 30-Sep-2017 [#1]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
31-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -81.34%
YoY- 23.52%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 560,406 424,154 282,639 141,169 522,868 390,332 255,759 68.94%
PBT 428,691 220,578 150,226 79,229 424,484 205,642 135,286 116.19%
Tax -1,000 0 0 0 0 0 0 -
NP 427,691 220,578 150,226 79,229 424,484 205,642 135,286 115.85%
-
NP to SH 427,691 220,578 150,226 79,229 424,484 205,642 135,286 115.85%
-
Tax Rate 0.23% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 132,715 203,576 132,413 61,940 98,384 184,690 120,473 6.68%
-
Net Worth 4,289,800 4,145,786 4,146,080 4,144,902 4,144,902 3,992,347 3,991,464 4.93%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 281,843 218,524 148,726 78,633 270,652 203,799 134,001 64.38%
Div Payout % 65.90% 99.07% 99.00% 99.25% 63.76% 99.10% 99.05% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 4,289,800 4,145,786 4,146,080 4,144,902 4,144,902 3,992,347 3,991,464 4.93%
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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 76.32% 52.00% 53.15% 56.12% 81.18% 52.68% 52.90% -
ROE 9.97% 5.32% 3.62% 1.91% 10.24% 5.15% 3.39% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 19.03 14.40 9.60 4.79 17.75 13.25 8.68 69.00%
EPS 14.52 7.47 5.09 2.69 14.41 6.98 4.60 115.63%
DPS 9.57 7.42 5.05 2.67 9.19 6.92 4.55 64.38%
NAPS 1.4566 1.4077 1.4078 1.4074 1.4074 1.3556 1.3553 4.93%
Adjusted Per Share Value based on latest NOSH - 2,945,078
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 16.36 12.38 8.25 4.12 15.27 11.40 7.47 68.88%
EPS 12.49 6.44 4.39 2.31 12.39 6.00 3.95 115.88%
DPS 8.23 6.38 4.34 2.30 7.90 5.95 3.91 64.46%
NAPS 1.2526 1.2105 1.2106 1.2103 1.2103 1.1657 1.1655 4.93%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.77 1.60 1.90 1.72 1.78 1.72 1.72 -
P/RPS 9.30 11.11 19.80 35.88 10.03 12.98 19.81 -39.67%
P/EPS 12.19 21.36 37.25 63.94 12.35 24.63 37.44 -52.76%
EY 8.20 4.68 2.68 1.56 8.10 4.06 2.67 111.71%
DY 5.41 4.64 2.66 1.55 5.16 4.02 2.65 61.13%
P/NAPS 1.22 1.14 1.35 1.22 1.26 1.27 1.27 -2.64%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 09/08/18 03/05/18 06/02/18 31/10/17 10/08/17 03/05/17 14/02/17 -
Price 1.74 1.65 1.72 1.72 1.73 1.71 1.77 -
P/RPS 9.14 11.46 17.92 35.88 9.74 12.90 20.38 -41.49%
P/EPS 11.98 22.03 33.72 63.94 12.00 24.49 38.53 -54.20%
EY 8.35 4.54 2.97 1.56 8.33 4.08 2.60 118.14%
DY 5.50 4.50 2.94 1.55 5.31 4.05 2.57 66.29%
P/NAPS 1.19 1.17 1.22 1.22 1.23 1.26 1.31 -6.22%

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