[SUNREIT] QoQ Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 51.07%
YoY- 14.89%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 210,489 100,176 415,946 312,040 205,592 99,772 406,426 -35.43%
PBT 117,434 55,400 392,322 163,351 108,131 52,009 420,463 -57.17%
Tax 0 0 0 0 0 0 0 -
NP 117,434 55,400 392,322 163,351 108,131 52,009 420,463 -57.17%
-
NP to SH 117,434 55,400 392,322 163,351 108,131 52,009 420,463 -57.17%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 93,055 44,776 23,624 148,689 97,461 47,763 -14,037 -
-
Net Worth 3,447,359 3,444,130 3,283,437 3,014,420 2,956,479 2,955,620 2,952,393 10.85%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 123,568 58,315 230,777 169,841 113,793 54,703 201,886 -27.84%
Div Payout % 105.22% 105.26% 58.82% 103.97% 105.24% 105.18% 48.02% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 3,447,359 3,444,130 3,283,437 3,014,420 2,956,479 2,955,620 2,952,393 10.85%
NOSH 2,921,243 2,915,789 2,780,453 2,704,486 2,696,533 2,694,766 2,691,824 5.58%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 55.79% 55.30% 94.32% 52.35% 52.59% 52.13% 103.45% -
ROE 3.41% 1.61% 11.95% 5.42% 3.66% 1.76% 14.24% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 7.21 3.44 14.96 11.54 7.62 3.70 15.10 -38.82%
EPS 4.02 1.90 14.11 6.04 4.01 1.93 15.62 -59.43%
DPS 4.23 2.00 8.30 6.28 4.22 2.03 7.50 -31.66%
NAPS 1.1801 1.1812 1.1809 1.1146 1.0964 1.0968 1.0968 4.98%
Adjusted Per Share Value based on latest NOSH - 2,720,197
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 6.15 2.93 12.15 9.11 6.00 2.91 11.87 -35.41%
EPS 3.43 1.62 11.46 4.77 3.16 1.52 12.28 -57.17%
DPS 3.61 1.70 6.74 4.96 3.32 1.60 5.89 -27.78%
NAPS 1.0066 1.0056 0.9587 0.8802 0.8633 0.863 0.8621 10.85%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.24 1.42 1.54 1.52 1.55 1.45 1.36 -
P/RPS 17.21 41.33 10.29 13.17 20.33 39.16 9.01 53.76%
P/EPS 30.85 74.74 10.91 25.17 38.65 75.13 8.71 131.82%
EY 3.24 1.34 9.16 3.97 2.59 1.33 11.49 -56.89%
DY 3.41 1.41 5.39 4.13 2.72 1.40 5.51 -27.31%
P/NAPS 1.05 1.20 1.30 1.36 1.41 1.32 1.24 -10.46%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/01/14 29/10/13 06/08/13 28/05/13 23/01/13 23/10/12 07/08/12 -
Price 1.26 1.36 1.33 1.62 1.51 1.51 1.46 -
P/RPS 17.49 39.59 8.89 14.04 19.81 40.78 9.67 48.28%
P/EPS 31.34 71.58 9.43 26.82 37.66 78.24 9.35 123.47%
EY 3.19 1.40 10.61 3.73 2.66 1.28 10.70 -55.27%
DY 3.36 1.47 6.24 3.88 2.79 1.34 5.14 -24.62%
P/NAPS 1.07 1.15 1.13 1.45 1.38 1.38 1.33 -13.46%

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