[SUNREIT] QoQ Quarter Result on 30-Sep-2013 [#1]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
29-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -75.8%
YoY- 6.52%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 109,217 108,082 110,313 100,176 103,906 106,448 105,820 2.13%
PBT 235,210 58,480 62,034 55,400 228,971 55,220 56,122 160.62%
Tax 0 0 0 0 0 0 0 -
NP 235,210 58,480 62,034 55,400 228,971 55,220 56,122 160.62%
-
NP to SH 235,210 58,480 62,034 55,400 228,971 55,220 56,122 160.62%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -125,993 49,602 48,279 44,776 -125,065 51,228 49,698 -
-
Net Worth 3,624,691 3,446,518 3,453,128 3,444,130 3,350,580 3,031,931 2,958,277 14.54%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 59,387 61,403 65,252 58,315 57,313 56,036 59,089 0.33%
Div Payout % 25.25% 105.00% 105.19% 105.26% 25.03% 101.48% 105.29% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 3,624,691 3,446,518 3,453,128 3,444,130 3,350,580 3,031,931 2,958,277 14.54%
NOSH 2,925,497 2,924,000 2,926,132 2,915,789 2,837,311 2,720,197 2,698,173 5.55%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 215.36% 54.11% 56.23% 55.30% 220.36% 51.88% 53.04% -
ROE 6.49% 1.70% 1.80% 1.61% 6.83% 1.82% 1.90% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 3.73 3.70 3.77 3.44 3.66 3.91 3.92 -3.26%
EPS 8.04 2.00 2.12 1.90 8.07 2.03 2.08 146.90%
DPS 2.03 2.10 2.23 2.00 2.02 2.06 2.19 -4.94%
NAPS 1.239 1.1787 1.1801 1.1812 1.1809 1.1146 1.0964 8.51%
Adjusted Per Share Value based on latest NOSH - 2,915,789
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 3.19 3.16 3.22 2.93 3.03 3.11 3.09 2.15%
EPS 6.87 1.71 1.81 1.62 6.69 1.61 1.64 160.54%
DPS 1.73 1.79 1.91 1.70 1.67 1.64 1.73 0.00%
NAPS 1.0584 1.0063 1.0083 1.0056 0.9783 0.8853 0.8638 14.54%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.44 1.36 1.24 1.42 1.54 1.52 1.55 -
P/RPS 38.57 36.79 32.89 41.33 42.05 38.84 39.52 -1.61%
P/EPS 17.91 68.00 58.49 74.74 19.08 74.88 74.52 -61.44%
EY 5.58 1.47 1.71 1.34 5.24 1.34 1.34 159.51%
DY 1.41 1.54 1.80 1.41 1.31 1.36 1.41 0.00%
P/NAPS 1.16 1.15 1.05 1.20 1.30 1.36 1.41 -12.23%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 11/08/14 29/04/14 24/01/14 29/10/13 06/08/13 28/05/13 23/01/13 -
Price 1.42 1.37 1.26 1.36 1.33 1.62 1.51 -
P/RPS 38.04 37.06 33.42 39.59 36.32 41.40 38.50 -0.80%
P/EPS 17.66 68.50 59.43 71.58 16.48 79.80 72.60 -61.13%
EY 5.66 1.46 1.68 1.40 6.07 1.25 1.38 156.89%
DY 1.43 1.53 1.77 1.47 1.52 1.27 1.45 -0.92%
P/NAPS 1.15 1.16 1.07 1.15 1.13 1.45 1.38 -11.47%

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