[SUNREIT] QoQ TTM Result on 30-Sep-2014 [#1]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
06-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 1.96%
YoY- 5.93%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 453,454 447,734 445,107 441,424 427,788 422,477 420,843 5.11%
PBT 547,340 418,747 420,409 419,175 411,124 404,885 401,625 22.99%
Tax -5,896 0 0 0 0 0 0 -
NP 541,444 418,747 420,409 419,175 411,124 404,885 401,625 22.10%
-
NP to SH 541,444 418,747 420,409 419,175 411,124 404,885 401,625 22.10%
-
Tax Rate 1.08% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -87,990 28,987 24,698 22,249 16,664 17,592 19,218 -
-
Net Worth 3,916,441 3,631,936 3,621,507 3,619,338 3,624,691 3,446,518 3,453,128 8.78%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 256,003 255,250 253,948 252,711 244,360 242,286 236,918 5.31%
Div Payout % 47.28% 60.96% 60.41% 60.29% 59.44% 59.84% 58.99% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 3,916,441 3,631,936 3,621,507 3,619,338 3,624,691 3,446,518 3,453,128 8.78%
NOSH 2,933,663 2,943,937 2,929,073 2,924,009 2,925,497 2,924,000 2,926,132 0.17%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 119.40% 93.53% 94.45% 94.96% 96.10% 95.84% 95.43% -
ROE 13.82% 11.53% 11.61% 11.58% 11.34% 11.75% 11.63% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 15.46 15.21 15.20 15.10 14.62 14.45 14.38 4.96%
EPS 18.46 14.22 14.35 14.34 14.05 13.85 13.73 21.88%
DPS 8.73 8.71 8.68 8.64 8.36 8.29 8.10 5.13%
NAPS 1.335 1.2337 1.2364 1.2378 1.239 1.1787 1.1801 8.59%
Adjusted Per Share Value based on latest NOSH - 2,924,009
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 13.24 13.07 13.00 12.89 12.49 12.34 12.29 5.10%
EPS 15.81 12.23 12.28 12.24 12.00 11.82 11.73 22.08%
DPS 7.47 7.45 7.41 7.38 7.14 7.07 6.92 5.24%
NAPS 1.1436 1.0605 1.0574 1.0568 1.0584 1.0063 1.0083 8.78%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.54 1.57 1.52 1.53 1.44 1.36 1.24 -
P/RPS 9.96 10.32 10.00 10.13 9.85 9.41 8.62 10.14%
P/EPS 8.34 11.04 10.59 10.67 10.25 9.82 9.03 -5.17%
EY 11.98 9.06 9.44 9.37 9.76 10.18 11.07 5.42%
DY 5.67 5.55 5.71 5.65 5.81 6.09 6.53 -9.00%
P/NAPS 1.15 1.27 1.23 1.24 1.16 1.15 1.05 6.27%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 11/08/15 29/04/15 28/01/15 06/11/14 11/08/14 29/04/14 24/01/14 -
Price 1.53 1.66 1.58 1.51 1.42 1.37 1.26 -
P/RPS 9.90 10.91 10.40 10.00 9.71 9.48 8.76 8.52%
P/EPS 8.29 11.67 11.01 10.53 10.10 9.89 9.18 -6.58%
EY 12.06 8.57 9.08 9.49 9.90 10.11 10.89 7.06%
DY 5.71 5.25 5.49 5.72 5.89 6.05 6.43 -7.63%
P/NAPS 1.15 1.35 1.28 1.22 1.15 1.16 1.07 4.93%

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