[SUNREIT] QoQ Cumulative Quarter Result on 30-Sep-2019

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
05-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019
Profit Trend
QoQ- -79.6%
YoY- 7.96%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 556,875 451,950 311,150 155,352 580,299 434,740 283,241 57.00%
PBT 207,307 221,689 156,026 78,824 394,318 215,263 139,454 30.28%
Tax 900 0 0 0 -7,945 -6,895 0 -
NP 208,207 221,689 156,026 78,824 386,373 208,368 139,454 30.66%
-
NP to SH 208,207 221,689 156,026 78,824 386,373 208,368 139,454 30.66%
-
Tax Rate -0.43% 0.00% 0.00% 0.00% 2.01% 3.20% 0.00% -
Total Cost 348,668 230,261 155,124 76,528 193,926 226,372 143,787 80.59%
-
Net Worth 4,359,893 4,389,638 4,389,344 4,388,460 4,389,638 4,283,321 4,290,389 1.07%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 215,874 145,781 145,781 73,626 282,432 215,285 139,302 33.95%
Div Payout % 103.68% 65.76% 93.43% 93.41% 73.10% 103.32% 99.89% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 4,359,893 4,389,638 4,389,344 4,388,460 4,389,638 4,283,321 4,290,389 1.07%
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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 37.39% 49.05% 50.14% 50.74% 66.58% 47.93% 49.24% -
ROE 4.78% 5.05% 3.55% 1.80% 8.80% 4.86% 3.25% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 18.91 15.35 10.57 5.27 19.70 14.76 9.62 56.98%
EPS 6.40 7.01 4.95 2.50 12.98 7.07 4.73 22.35%
DPS 7.33 4.95 4.95 2.50 9.59 7.31 4.73 33.95%
NAPS 1.4804 1.4905 1.4904 1.4901 1.4905 1.4544 1.4568 1.07%
Adjusted Per Share Value based on latest NOSH - 2,945,078
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 16.26 13.20 9.09 4.54 16.94 12.69 8.27 57.00%
EPS 6.08 6.47 4.56 2.30 11.28 6.08 4.07 30.71%
DPS 6.30 4.26 4.26 2.15 8.25 6.29 4.07 33.84%
NAPS 1.273 1.2817 1.2816 1.2814 1.2817 1.2507 1.2527 1.07%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.62 1.59 1.82 1.92 1.87 1.80 1.73 -
P/RPS 8.57 10.36 17.23 36.40 9.49 12.19 17.99 -39.03%
P/EPS 22.91 21.12 34.35 71.74 14.25 25.44 36.54 -26.76%
EY 4.36 4.73 2.91 1.39 7.02 3.93 2.74 36.33%
DY 4.52 3.11 2.72 1.30 5.13 4.06 2.73 39.99%
P/NAPS 1.09 1.07 1.22 1.29 1.25 1.24 1.19 -5.68%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 03/08/20 19/05/20 13/02/20 05/11/19 08/08/19 02/05/19 14/02/19 -
Price 1.50 1.59 1.88 1.83 1.89 1.87 1.74 -
P/RPS 7.93 10.36 17.79 34.69 9.59 12.67 18.09 -42.32%
P/EPS 21.22 21.12 35.49 68.37 14.41 26.43 36.75 -30.68%
EY 4.71 4.73 2.82 1.46 6.94 3.78 2.72 44.24%
DY 4.89 3.11 2.63 1.37 5.07 3.91 2.72 47.90%
P/NAPS 1.01 1.07 1.26 1.23 1.27 1.29 1.19 -10.36%

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