[SUNREIT] QoQ Cumulative Quarter Result on 30-Sep-2024 [#3]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
14-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 38.42%
YoY- 23.24%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 546,296 354,155 178,589 715,689 525,168 349,333 182,803 107.06%
PBT 321,192 232,048 86,980 339,556 260,621 168,649 96,457 122.50%
Tax 0 0 0 -1,365 0 0 0 -
NP 321,192 232,048 86,980 338,191 260,621 168,649 96,457 122.50%
-
NP to SH 321,192 232,048 86,980 338,191 260,621 168,649 96,457 122.50%
-
Tax Rate 0.00% 0.00% 0.00% 0.40% 0.00% 0.00% 0.00% -
Total Cost 225,104 122,107 91,609 377,498 264,547 180,684 86,346 89.09%
-
Net Worth 5,082,414 5,084,127 5,017,000 5,015,973 5,017,000 5,017,685 5,017,343 0.86%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 159,596 159,596 - 318,507 158,226 158,226 - -
Div Payout % 49.69% 68.78% - 94.18% 60.71% 93.82% - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 5,082,414 5,084,127 5,017,000 5,015,973 5,017,000 5,017,685 5,017,343 0.86%
NOSH 3,424,807 3,424,807 3,424,807 3,424,807 3,424,807 3,424,807 3,424,807 0.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 58.79% 65.52% 48.70% 47.25% 49.63% 48.28% 52.77% -
ROE 6.32% 4.56% 1.73% 6.74% 5.19% 3.36% 1.92% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 15.95 10.34 5.21 20.90 15.33 10.20 5.34 106.98%
EPS 9.20 6.60 2.39 9.30 7.17 4.63 2.67 127.61%
DPS 4.66 4.66 0.00 9.30 4.62 4.62 0.00 -
NAPS 1.484 1.4845 1.4649 1.4646 1.4649 1.4651 1.465 0.86%
Adjusted Per Share Value based on latest NOSH - 3,424,807
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 15.95 10.34 5.21 20.90 15.33 10.20 5.34 106.98%
EPS 9.20 6.60 2.39 9.30 7.17 4.63 2.67 127.61%
DPS 4.66 4.66 0.00 9.30 4.62 4.62 0.00 -
NAPS 1.484 1.4845 1.4649 1.4646 1.4649 1.4651 1.465 0.86%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 1.70 1.55 1.52 1.54 1.46 1.56 1.60 -
P/RPS 10.66 14.99 29.15 7.37 9.52 15.29 29.98 -49.71%
P/EPS 18.13 22.88 59.85 15.60 19.19 31.68 56.81 -53.20%
EY 5.52 4.37 1.67 6.41 5.21 3.16 1.76 113.81%
DY 2.74 3.01 0.00 6.04 3.16 2.96 0.00 -
P/NAPS 1.15 1.04 1.04 1.05 1.00 1.06 1.09 3.62%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 14/11/24 15/08/24 16/05/24 30/01/24 16/11/23 17/08/23 03/05/23 -
Price 1.83 1.65 1.56 1.59 1.55 1.50 1.60 -
P/RPS 11.47 15.96 29.92 7.61 10.11 14.71 29.98 -47.20%
P/EPS 19.51 24.35 61.42 16.10 20.37 30.46 56.81 -50.86%
EY 5.12 4.11 1.63 6.21 4.91 3.28 1.76 103.38%
DY 2.55 2.82 0.00 5.85 2.98 3.08 0.00 -
P/NAPS 1.23 1.11 1.06 1.09 1.06 1.02 1.09 8.36%

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