[SUNREIT] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
30-Jan-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 18.63%
YoY- 65.52%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 525,168 349,333 182,803 651,446 464,714 298,479 153,970 126.42%
PBT 260,621 168,649 96,457 332,875 272,736 180,826 106,318 81.70%
Tax 0 0 0 -9,317 0 0 0 -
NP 260,621 168,649 96,457 323,558 272,736 180,826 106,318 81.70%
-
NP to SH 260,621 168,649 96,457 323,558 272,736 180,826 106,318 81.70%
-
Tax Rate 0.00% 0.00% 0.00% 2.80% 0.00% 0.00% 0.00% -
Total Cost 264,547 180,684 86,346 327,888 191,978 117,653 47,652 213.20%
-
Net Worth 5,017,000 5,017,685 5,017,343 5,017,000 5,053,646 5,054,673 5,046,796 -0.39%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 158,226 158,226 - 315,767 144,526 144,526 - -
Div Payout % 60.71% 93.82% - 97.59% 52.99% 79.93% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 5,017,000 5,017,685 5,017,343 5,017,000 5,053,646 5,054,673 5,046,796 -0.39%
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
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 49.63% 48.28% 52.77% 49.67% 58.69% 60.58% 69.05% -
ROE 5.19% 3.36% 1.92% 6.45% 5.40% 3.58% 2.11% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 15.33 10.20 5.34 19.02 13.57 8.72 4.50 126.23%
EPS 7.17 4.63 2.67 8.86 7.53 4.99 2.96 80.26%
DPS 4.62 4.62 0.00 9.22 4.22 4.22 0.00 -
NAPS 1.4649 1.4651 1.465 1.4649 1.4756 1.4759 1.4736 -0.39%
Adjusted Per Share Value based on latest NOSH - 3,424,807
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 15.33 10.20 5.34 19.02 13.57 8.72 4.50 126.23%
EPS 7.17 4.63 2.67 8.86 7.53 4.99 2.96 80.26%
DPS 4.62 4.62 0.00 9.22 4.22 4.22 0.00 -
NAPS 1.4649 1.4651 1.465 1.4649 1.4756 1.4759 1.4736 -0.39%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.46 1.56 1.60 1.46 1.40 1.49 1.41 -
P/RPS 9.52 15.29 29.98 7.68 10.32 17.10 31.36 -54.79%
P/EPS 19.19 31.68 56.81 15.45 17.58 28.22 45.42 -43.66%
EY 5.21 3.16 1.76 6.47 5.69 3.54 2.20 77.57%
DY 3.16 2.96 0.00 6.32 3.01 2.83 0.00 -
P/NAPS 1.00 1.06 1.09 1.00 0.95 1.01 0.96 2.75%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 16/11/23 17/08/23 03/05/23 30/01/23 17/11/22 18/08/22 18/05/22 -
Price 1.55 1.50 1.60 1.59 1.40 1.52 1.45 -
P/RPS 10.11 14.71 29.98 8.36 10.32 17.44 32.25 -53.81%
P/EPS 20.37 30.46 56.81 16.83 17.58 28.79 46.71 -42.46%
EY 4.91 3.28 1.76 5.94 5.69 3.47 2.14 73.87%
DY 2.98 3.08 0.00 5.80 3.01 2.78 0.00 -
P/NAPS 1.06 1.02 1.09 1.09 0.95 1.03 0.98 5.36%

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