[SUNREIT] QoQ Cumulative Quarter Result on 31-Dec-2019

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
13-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019
Profit Trend
QoQ- 97.94%
YoY- 11.88%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 107,443 556,875 451,950 311,150 155,352 580,299 434,740 -60.51%
PBT 34,398 207,307 221,689 156,026 78,824 394,318 215,263 -70.45%
Tax 0 900 0 0 0 -7,945 -6,895 -
NP 34,398 208,207 221,689 156,026 78,824 386,373 208,368 -69.80%
-
NP to SH 34,398 208,207 221,689 156,026 78,824 386,373 208,368 -69.80%
-
Tax Rate 0.00% -0.43% 0.00% 0.00% 0.00% 2.01% 3.20% -
Total Cost 73,045 348,668 230,261 155,124 76,528 193,926 226,372 -52.85%
-
Net Worth 4,363,133 4,359,893 4,389,638 4,389,344 4,388,460 4,389,638 4,283,321 1.23%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 26,505 215,874 145,781 145,781 73,626 282,432 215,285 -75.15%
Div Payout % 77.06% 103.68% 65.76% 93.43% 93.41% 73.10% 103.32% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 4,363,133 4,359,893 4,389,638 4,389,344 4,388,460 4,389,638 4,283,321 1.23%
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
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 32.02% 37.39% 49.05% 50.14% 50.74% 66.58% 47.93% -
ROE 0.79% 4.78% 5.05% 3.55% 1.80% 8.80% 4.86% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 3.65 18.91 15.35 10.57 5.27 19.70 14.76 -60.50%
EPS 1.00 6.40 7.01 4.95 2.50 12.98 7.07 -72.75%
DPS 0.90 7.33 4.95 4.95 2.50 9.59 7.31 -75.15%
NAPS 1.4815 1.4804 1.4905 1.4904 1.4901 1.4905 1.4544 1.23%
Adjusted Per Share Value based on latest NOSH - 2,945,078
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 3.14 16.26 13.20 9.09 4.54 16.94 12.69 -60.48%
EPS 1.00 6.08 6.47 4.56 2.30 11.28 6.08 -69.88%
DPS 0.77 6.30 4.26 4.26 2.15 8.25 6.29 -75.25%
NAPS 1.274 1.273 1.2817 1.2816 1.2814 1.2817 1.2507 1.23%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.56 1.62 1.59 1.82 1.92 1.87 1.80 -
P/RPS 42.76 8.57 10.36 17.23 36.40 9.49 12.19 130.33%
P/EPS 133.56 22.91 21.12 34.35 71.74 14.25 25.44 201.15%
EY 0.75 4.36 4.73 2.91 1.39 7.02 3.93 -66.75%
DY 0.58 4.52 3.11 2.72 1.30 5.13 4.06 -72.57%
P/NAPS 1.05 1.09 1.07 1.22 1.29 1.25 1.24 -10.46%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 23/11/20 03/08/20 19/05/20 13/02/20 05/11/19 08/08/19 02/05/19 -
Price 1.54 1.50 1.59 1.88 1.83 1.89 1.87 -
P/RPS 42.21 7.93 10.36 17.79 34.69 9.59 12.67 122.57%
P/EPS 131.85 21.22 21.12 35.49 68.37 14.41 26.43 191.10%
EY 0.76 4.71 4.73 2.82 1.46 6.94 3.78 -65.57%
DY 0.58 4.89 3.11 2.63 1.37 5.07 3.91 -71.88%
P/NAPS 1.04 1.01 1.07 1.26 1.23 1.27 1.29 -13.34%

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