[SUNREIT] QoQ Quarter Result on 31-Dec-2012 [#2]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
23-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 7.91%
YoY- 10.56%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 100,176 103,906 106,448 105,820 99,772 102,558 98,092 1.41%
PBT 55,400 228,971 55,220 56,122 52,009 278,284 47,554 10.70%
Tax 0 0 0 0 0 0 0 -
NP 55,400 228,971 55,220 56,122 52,009 278,284 47,554 10.70%
-
NP to SH 55,400 228,971 55,220 56,122 52,009 278,284 47,554 10.70%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 44,776 -125,065 51,228 49,698 47,763 -175,726 50,538 -7.74%
-
Net Worth 3,444,130 3,350,580 3,031,931 2,958,277 2,955,620 2,951,855 2,723,474 16.92%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 58,315 57,313 56,036 59,089 54,703 50,866 50,240 10.43%
Div Payout % 105.26% 25.03% 101.48% 105.29% 105.18% 18.28% 105.65% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 3,444,130 3,350,580 3,031,931 2,958,277 2,955,620 2,951,855 2,723,474 16.92%
NOSH 2,915,789 2,837,311 2,720,197 2,698,173 2,694,766 2,691,334 2,686,666 5.60%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 55.30% 220.36% 51.88% 53.04% 52.13% 271.34% 48.48% -
ROE 1.61% 6.83% 1.82% 1.90% 1.76% 9.43% 1.75% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 3.44 3.66 3.91 3.92 3.70 3.81 3.65 -3.86%
EPS 1.90 8.07 2.03 2.08 1.93 10.34 1.77 4.83%
DPS 2.00 2.02 2.06 2.19 2.03 1.89 1.87 4.57%
NAPS 1.1812 1.1809 1.1146 1.0964 1.0968 1.0968 1.0137 10.72%
Adjusted Per Share Value based on latest NOSH - 2,698,173
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.93 3.03 3.11 3.09 2.91 2.99 2.86 1.62%
EPS 1.62 6.69 1.61 1.64 1.52 8.13 1.39 10.73%
DPS 1.70 1.67 1.64 1.73 1.60 1.49 1.47 10.16%
NAPS 1.0056 0.9783 0.8853 0.8638 0.863 0.8619 0.7952 16.92%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.42 1.54 1.52 1.55 1.45 1.36 1.25 -
P/RPS 41.33 42.05 38.84 39.52 39.16 35.69 34.24 13.35%
P/EPS 74.74 19.08 74.88 74.52 75.13 13.15 70.62 3.84%
EY 1.34 5.24 1.34 1.34 1.33 7.60 1.42 -3.78%
DY 1.41 1.31 1.36 1.41 1.40 1.39 1.50 -4.03%
P/NAPS 1.20 1.30 1.36 1.41 1.32 1.24 1.23 -1.63%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/10/13 06/08/13 28/05/13 23/01/13 23/10/12 07/08/12 25/04/12 -
Price 1.36 1.33 1.62 1.51 1.51 1.46 1.24 -
P/RPS 39.59 36.32 41.40 38.50 40.78 38.31 33.96 10.75%
P/EPS 71.58 16.48 79.80 72.60 78.24 14.12 70.06 1.43%
EY 1.40 6.07 1.25 1.38 1.28 7.08 1.43 -1.40%
DY 1.47 1.52 1.27 1.45 1.34 1.29 1.51 -1.77%
P/NAPS 1.15 1.13 1.45 1.38 1.38 1.33 1.22 -3.85%

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