[SUNREIT] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
18-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 556.57%
YoY- 188.77%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 186,732 166,235 144,509 153,970 157,797 106,888 103,394 48.14%
PBT 60,139 91,910 74,508 106,318 15,343 41,059 33,521 47.49%
Tax -9,317 0 0 0 850 0 0 -
NP 50,822 91,910 74,508 106,318 16,193 41,059 33,521 31.87%
-
NP to SH 50,822 91,910 74,508 106,318 16,193 41,059 33,521 31.87%
-
Tax Rate 15.49% 0.00% 0.00% 0.00% -5.54% 0.00% 0.00% -
Total Cost 135,910 74,325 70,001 47,652 141,604 65,829 69,873 55.63%
-
Net Worth 5,017,000 5,053,646 5,054,673 5,046,796 5,029,672 5,077,962 5,077,277 -0.79%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 171,240 - 144,526 - 95,894 - 55,824 110.68%
Div Payout % 336.94% - 193.97% - 592.20% - 166.54% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 5,017,000 5,053,646 5,054,673 5,046,796 5,029,672 5,077,962 5,077,277 -0.79%
NOSH 3,424,807 3,424,807 3,424,807 3,424,807 3,424,807 3,424,807 3,424,807 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 27.22% 55.29% 51.56% 69.05% 10.26% 38.41% 32.42% -
ROE 1.01% 1.82% 1.47% 2.11% 0.32% 0.81% 0.66% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 5.45 4.85 4.22 4.50 4.61 3.12 3.02 48.06%
EPS 1.33 2.54 2.03 2.96 0.31 1.05 0.77 43.81%
DPS 5.00 0.00 4.22 0.00 2.80 0.00 1.63 110.68%
NAPS 1.4649 1.4756 1.4759 1.4736 1.4686 1.4827 1.4825 -0.79%
Adjusted Per Share Value based on latest NOSH - 3,424,807
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 5.45 4.85 4.22 4.50 4.61 3.12 3.02 48.06%
EPS 1.33 2.54 2.03 2.96 0.31 1.05 0.77 43.81%
DPS 5.00 0.00 4.22 0.00 2.80 0.00 1.63 110.68%
NAPS 1.4649 1.4756 1.4759 1.4736 1.4686 1.4827 1.4825 -0.79%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.46 1.40 1.49 1.41 1.41 1.40 1.43 -
P/RPS 26.78 28.84 35.31 31.36 30.60 44.86 47.37 -31.55%
P/EPS 98.39 52.17 68.49 45.42 298.21 116.78 146.10 -23.11%
EY 1.02 1.92 1.46 2.20 0.34 0.86 0.68 30.94%
DY 3.42 0.00 2.83 0.00 1.99 0.00 1.14 107.59%
P/NAPS 1.00 0.95 1.01 0.96 0.96 0.94 0.96 2.75%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/01/23 17/11/22 18/08/22 18/05/22 28/01/22 09/11/21 30/08/21 -
Price 1.59 1.40 1.52 1.45 1.39 1.46 1.44 -
P/RPS 29.16 28.84 36.02 32.25 30.17 46.78 47.70 -27.90%
P/EPS 107.15 52.17 69.87 46.71 293.98 121.78 147.12 -19.00%
EY 0.93 1.92 1.43 2.14 0.34 0.82 0.68 23.14%
DY 3.14 0.00 2.78 0.00 2.01 0.00 1.13 97.28%
P/NAPS 1.09 0.95 1.03 0.98 0.95 0.98 0.97 8.06%

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