[SUNREIT] QoQ Cumulative Quarter Result on 31-Mar-2020

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
19-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020
Profit Trend
QoQ- 42.08%
YoY- 6.39%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 203,213 107,443 556,875 451,950 311,150 155,352 580,299 -50.15%
PBT 67,894 34,398 207,307 221,689 156,026 78,824 394,318 -68.88%
Tax 0 0 900 0 0 0 -7,945 -
NP 67,894 34,398 208,207 221,689 156,026 78,824 386,373 -68.46%
-
NP to SH 67,894 34,398 208,207 221,689 156,026 78,824 386,373 -68.46%
-
Tax Rate 0.00% 0.00% -0.43% 0.00% 0.00% 0.00% 2.01% -
Total Cost 135,319 73,045 348,668 230,261 155,124 76,528 193,926 -21.24%
-
Net Worth 5,072,825 4,363,133 4,359,893 4,389,638 4,389,344 4,388,460 4,389,638 10.07%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 57,194 26,505 215,874 145,781 145,781 73,626 282,432 -65.34%
Div Payout % 84.24% 77.06% 103.68% 65.76% 93.43% 93.41% 73.10% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 5,072,825 4,363,133 4,359,893 4,389,638 4,389,344 4,388,460 4,389,638 10.07%
NOSH 3,424,807 2,945,078 2,945,078 2,945,078 2,945,078 2,945,078 2,945,078 10.53%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 33.41% 32.02% 37.39% 49.05% 50.14% 50.74% 66.58% -
ROE 1.34% 0.79% 4.78% 5.05% 3.55% 1.80% 8.80% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 5.93 3.65 18.91 15.35 10.57 5.27 19.70 -54.92%
EPS 1.91 1.00 6.40 7.01 4.95 2.50 12.98 -71.96%
DPS 1.67 0.90 7.33 4.95 4.95 2.50 9.59 -68.65%
NAPS 1.4812 1.4815 1.4804 1.4905 1.4904 1.4901 1.4905 -0.41%
Adjusted Per Share Value based on latest NOSH - 2,945,078
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 5.93 3.14 16.26 13.20 9.09 4.54 16.94 -50.17%
EPS 1.91 1.00 6.08 6.47 4.56 2.30 11.28 -69.22%
DPS 1.67 0.77 6.30 4.26 4.26 2.15 8.25 -65.35%
NAPS 1.4812 1.274 1.273 1.2817 1.2816 1.2814 1.2817 10.07%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.50 1.56 1.62 1.59 1.82 1.92 1.87 -
P/RPS 25.28 42.76 8.57 10.36 17.23 36.40 9.49 91.59%
P/EPS 75.67 133.56 22.91 21.12 34.35 71.74 14.25 202.83%
EY 1.32 0.75 4.36 4.73 2.91 1.39 7.02 -67.01%
DY 1.11 0.58 4.52 3.11 2.72 1.30 5.13 -63.79%
P/NAPS 1.01 1.05 1.09 1.07 1.22 1.29 1.25 -13.19%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 09/02/21 23/11/20 03/08/20 19/05/20 13/02/20 05/11/19 08/08/19 -
Price 1.41 1.54 1.50 1.59 1.88 1.83 1.89 -
P/RPS 23.76 42.21 7.93 10.36 17.79 34.69 9.59 82.59%
P/EPS 71.13 131.85 21.22 21.12 35.49 68.37 14.41 188.50%
EY 1.41 0.76 4.71 4.73 2.82 1.46 6.94 -65.27%
DY 1.18 0.58 4.89 3.11 2.63 1.37 5.07 -61.99%
P/NAPS 0.95 1.04 1.01 1.07 1.26 1.23 1.27 -17.52%

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