[SUNREIT] QoQ Cumulative Quarter Result on 31-Mar-2018 [#3]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
03-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 46.83%
YoY- 7.26%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 283,241 143,741 560,406 424,154 282,639 141,169 522,868 -33.47%
PBT 139,454 73,009 428,691 220,578 150,226 79,229 424,484 -52.29%
Tax 0 0 -1,000 0 0 0 0 -
NP 139,454 73,009 427,691 220,578 150,226 79,229 424,484 -52.29%
-
NP to SH 139,454 73,009 427,691 220,578 150,226 79,229 424,484 -52.29%
-
Tax Rate 0.00% 0.00% 0.23% 0.00% 0.00% 0.00% 0.00% -
Total Cost 143,787 70,732 132,715 203,576 132,413 61,940 98,384 28.69%
-
Net Worth 4,290,389 4,290,095 4,289,800 4,145,786 4,146,080 4,144,902 4,144,902 2.32%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 139,302 73,037 281,843 218,524 148,726 78,633 270,652 -35.69%
Div Payout % 99.89% 100.04% 65.90% 99.07% 99.00% 99.25% 63.76% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 4,290,389 4,290,095 4,289,800 4,145,786 4,146,080 4,144,902 4,144,902 2.32%
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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 49.24% 50.79% 76.32% 52.00% 53.15% 56.12% 81.18% -
ROE 3.25% 1.70% 9.97% 5.32% 3.62% 1.91% 10.24% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 9.62 4.88 19.03 14.40 9.60 4.79 17.75 -33.45%
EPS 4.73 2.48 14.52 7.47 5.09 2.69 14.41 -52.31%
DPS 4.73 2.48 9.57 7.42 5.05 2.67 9.19 -35.69%
NAPS 1.4568 1.4567 1.4566 1.4077 1.4078 1.4074 1.4074 2.32%
Adjusted Per Share Value based on latest NOSH - 2,945,078
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 8.27 4.20 16.36 12.38 8.25 4.12 15.27 -33.48%
EPS 4.07 2.13 12.49 6.44 4.39 2.31 12.39 -52.29%
DPS 4.07 2.13 8.23 6.38 4.34 2.30 7.90 -35.65%
NAPS 1.2527 1.2527 1.2526 1.2105 1.2106 1.2103 1.2103 2.31%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.73 1.69 1.77 1.60 1.90 1.72 1.78 -
P/RPS 17.99 34.63 9.30 11.11 19.80 35.88 10.03 47.46%
P/EPS 36.54 68.17 12.19 21.36 37.25 63.94 12.35 105.68%
EY 2.74 1.47 8.20 4.68 2.68 1.56 8.10 -51.35%
DY 2.73 1.47 5.41 4.64 2.66 1.55 5.16 -34.50%
P/NAPS 1.19 1.16 1.22 1.14 1.35 1.22 1.26 -3.72%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 14/02/19 01/11/18 09/08/18 03/05/18 06/02/18 31/10/17 10/08/17 -
Price 1.74 1.69 1.74 1.65 1.72 1.72 1.73 -
P/RPS 18.09 34.63 9.14 11.46 17.92 35.88 9.74 50.92%
P/EPS 36.75 68.17 11.98 22.03 33.72 63.94 12.00 110.45%
EY 2.72 1.47 8.35 4.54 2.97 1.56 8.33 -52.48%
DY 2.72 1.47 5.50 4.50 2.94 1.55 5.31 -35.90%
P/NAPS 1.19 1.16 1.19 1.17 1.22 1.22 1.23 -2.17%

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