[SUNREIT] QoQ Cumulative Quarter Result on 31-Dec-2014 [#2]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
28-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 99.71%
YoY- 7.91%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 121,216 453,454 338,517 227,808 113,812 427,788 318,571 -47.45%
PBT 64,513 547,340 183,537 126,719 63,451 411,124 175,914 -48.73%
Tax 0 -5,896 0 0 0 0 0 -
NP 64,513 541,444 183,537 126,719 63,451 411,124 175,914 -48.73%
-
NP to SH 64,513 541,444 183,537 126,719 63,451 411,124 175,914 -48.73%
-
Tax Rate 0.00% 1.08% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 56,703 -87,990 154,980 101,089 50,361 16,664 142,657 -45.90%
-
Net Worth 3,937,354 3,915,643 3,617,086 3,618,368 3,619,338 3,622,920 3,444,349 9.31%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 62,450 256,056 195,850 133,157 66,667 244,452 184,972 -51.48%
Div Payout % 96.80% 47.29% 106.71% 105.08% 105.07% 59.46% 105.15% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 3,937,354 3,915,643 3,617,086 3,618,368 3,619,338 3,622,920 3,444,349 9.31%
NOSH 2,945,799 2,933,066 2,931,900 2,926,535 2,924,009 2,924,068 2,922,159 0.53%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 53.22% 119.40% 54.22% 55.63% 55.75% 96.10% 55.22% -
ROE 1.64% 13.83% 5.07% 3.50% 1.75% 11.35% 5.11% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 4.11 15.46 11.55 7.78 3.89 14.63 10.90 -47.77%
EPS 2.19 18.46 6.26 4.33 2.17 14.06 6.02 -49.00%
DPS 2.12 8.73 6.68 4.55 2.28 8.36 6.33 -51.74%
NAPS 1.3366 1.335 1.2337 1.2364 1.2378 1.239 1.1787 8.73%
Adjusted Per Share Value based on latest NOSH - 2,929,073
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 3.54 13.24 9.88 6.65 3.32 12.49 9.30 -47.44%
EPS 1.88 15.81 5.36 3.70 1.85 12.00 5.14 -48.82%
DPS 1.82 7.48 5.72 3.89 1.95 7.14 5.40 -51.53%
NAPS 1.1497 1.1433 1.0561 1.0565 1.0568 1.0578 1.0057 9.32%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.55 1.54 1.57 1.52 1.53 1.44 1.36 -
P/RPS 37.67 9.96 13.60 19.53 39.31 9.84 12.47 108.83%
P/EPS 70.78 8.34 25.08 35.10 70.51 10.24 22.59 113.97%
EY 1.41 11.99 3.99 2.85 1.42 9.76 4.43 -53.35%
DY 1.37 5.67 4.25 2.99 1.49 5.81 4.65 -55.69%
P/NAPS 1.16 1.15 1.27 1.23 1.24 1.16 1.15 0.57%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 29/10/15 11/08/15 29/04/15 28/01/15 06/11/14 11/08/14 29/04/14 -
Price 1.49 1.53 1.66 1.58 1.51 1.42 1.37 -
P/RPS 36.21 9.90 14.38 20.30 38.79 9.71 12.57 102.32%
P/EPS 68.04 8.29 26.52 36.49 69.59 10.10 22.76 107.38%
EY 1.47 12.07 3.77 2.74 1.44 9.90 4.39 -51.74%
DY 1.42 5.71 4.02 2.88 1.51 5.89 4.62 -54.42%
P/NAPS 1.11 1.15 1.35 1.28 1.22 1.15 1.16 -2.89%

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