[SUNREIT] QoQ Quarter Result on 31-Mar-2013 [#3]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -1.61%
YoY- 16.12%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 110,313 100,176 103,906 106,448 105,820 99,772 102,558 4.96%
PBT 62,034 55,400 228,971 55,220 56,122 52,009 278,284 -63.13%
Tax 0 0 0 0 0 0 0 -
NP 62,034 55,400 228,971 55,220 56,122 52,009 278,284 -63.13%
-
NP to SH 62,034 55,400 228,971 55,220 56,122 52,009 278,284 -63.13%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 48,279 44,776 -125,065 51,228 49,698 47,763 -175,726 -
-
Net Worth 3,453,128 3,444,130 3,350,580 3,031,931 2,958,277 2,955,620 2,951,855 10.99%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 65,252 58,315 57,313 56,036 59,089 54,703 50,866 18.00%
Div Payout % 105.19% 105.26% 25.03% 101.48% 105.29% 105.18% 18.28% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 3,453,128 3,444,130 3,350,580 3,031,931 2,958,277 2,955,620 2,951,855 10.99%
NOSH 2,926,132 2,915,789 2,837,311 2,720,197 2,698,173 2,694,766 2,691,334 5.71%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 56.23% 55.30% 220.36% 51.88% 53.04% 52.13% 271.34% -
ROE 1.80% 1.61% 6.83% 1.82% 1.90% 1.76% 9.43% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.77 3.44 3.66 3.91 3.92 3.70 3.81 -0.69%
EPS 2.12 1.90 8.07 2.03 2.08 1.93 10.34 -65.12%
DPS 2.23 2.00 2.02 2.06 2.19 2.03 1.89 11.62%
NAPS 1.1801 1.1812 1.1809 1.1146 1.0964 1.0968 1.0968 4.98%
Adjusted Per Share Value based on latest NOSH - 2,720,197
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.22 2.93 3.03 3.11 3.09 2.91 2.99 5.05%
EPS 1.81 1.62 6.69 1.61 1.64 1.52 8.13 -63.16%
DPS 1.91 1.70 1.67 1.64 1.73 1.60 1.49 17.95%
NAPS 1.0083 1.0056 0.9783 0.8853 0.8638 0.863 0.8619 10.99%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.24 1.42 1.54 1.52 1.55 1.45 1.36 -
P/RPS 32.89 41.33 42.05 38.84 39.52 39.16 35.69 -5.28%
P/EPS 58.49 74.74 19.08 74.88 74.52 75.13 13.15 169.72%
EY 1.71 1.34 5.24 1.34 1.34 1.33 7.60 -62.90%
DY 1.80 1.41 1.31 1.36 1.41 1.40 1.39 18.75%
P/NAPS 1.05 1.20 1.30 1.36 1.41 1.32 1.24 -10.46%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/01/14 29/10/13 06/08/13 28/05/13 23/01/13 23/10/12 07/08/12 -
Price 1.26 1.36 1.33 1.62 1.51 1.51 1.46 -
P/RPS 33.42 39.59 36.32 41.40 38.50 40.78 38.31 -8.67%
P/EPS 59.43 71.58 16.48 79.80 72.60 78.24 14.12 160.00%
EY 1.68 1.40 6.07 1.25 1.38 1.28 7.08 -61.57%
DY 1.77 1.47 1.52 1.27 1.45 1.34 1.29 23.40%
P/NAPS 1.07 1.15 1.13 1.45 1.38 1.38 1.33 -13.46%

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