[SUNREIT] QoQ Quarter Result on 30-Jun-2013 [#4]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
06-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 314.65%
YoY- -17.72%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 108,082 110,313 100,176 103,906 106,448 105,820 99,772 5.48%
PBT 58,480 62,034 55,400 228,971 55,220 56,122 52,009 8.13%
Tax 0 0 0 0 0 0 0 -
NP 58,480 62,034 55,400 228,971 55,220 56,122 52,009 8.13%
-
NP to SH 58,480 62,034 55,400 228,971 55,220 56,122 52,009 8.13%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 49,602 48,279 44,776 -125,065 51,228 49,698 47,763 2.55%
-
Net Worth 3,446,518 3,453,128 3,444,130 3,350,580 3,031,931 2,958,277 2,955,620 10.79%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 61,403 65,252 58,315 57,313 56,036 59,089 54,703 8.01%
Div Payout % 105.00% 105.19% 105.26% 25.03% 101.48% 105.29% 105.18% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 3,446,518 3,453,128 3,444,130 3,350,580 3,031,931 2,958,277 2,955,620 10.79%
NOSH 2,924,000 2,926,132 2,915,789 2,837,311 2,720,197 2,698,173 2,694,766 5.59%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 54.11% 56.23% 55.30% 220.36% 51.88% 53.04% 52.13% -
ROE 1.70% 1.80% 1.61% 6.83% 1.82% 1.90% 1.76% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 3.70 3.77 3.44 3.66 3.91 3.92 3.70 0.00%
EPS 2.00 2.12 1.90 8.07 2.03 2.08 1.93 2.40%
DPS 2.10 2.23 2.00 2.02 2.06 2.19 2.03 2.28%
NAPS 1.1787 1.1801 1.1812 1.1809 1.1146 1.0964 1.0968 4.92%
Adjusted Per Share Value based on latest NOSH - 2,837,311
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 3.16 3.22 2.93 3.03 3.11 3.09 2.91 5.65%
EPS 1.71 1.81 1.62 6.69 1.61 1.64 1.52 8.17%
DPS 1.79 1.91 1.70 1.67 1.64 1.73 1.60 7.77%
NAPS 1.0063 1.0083 1.0056 0.9783 0.8853 0.8638 0.863 10.79%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.36 1.24 1.42 1.54 1.52 1.55 1.45 -
P/RPS 36.79 32.89 41.33 42.05 38.84 39.52 39.16 -4.08%
P/EPS 68.00 58.49 74.74 19.08 74.88 74.52 75.13 -6.43%
EY 1.47 1.71 1.34 5.24 1.34 1.34 1.33 6.90%
DY 1.54 1.80 1.41 1.31 1.36 1.41 1.40 6.56%
P/NAPS 1.15 1.05 1.20 1.30 1.36 1.41 1.32 -8.78%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/04/14 24/01/14 29/10/13 06/08/13 28/05/13 23/01/13 23/10/12 -
Price 1.37 1.26 1.36 1.33 1.62 1.51 1.51 -
P/RPS 37.06 33.42 39.59 36.32 41.40 38.50 40.78 -6.18%
P/EPS 68.50 59.43 71.58 16.48 79.80 72.60 78.24 -8.48%
EY 1.46 1.68 1.40 6.07 1.25 1.38 1.28 9.17%
DY 1.53 1.77 1.47 1.52 1.27 1.45 1.34 9.25%
P/NAPS 1.16 1.07 1.15 1.13 1.45 1.38 1.38 -10.94%

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