[SUNREIT] QoQ TTM Result on 30-Sep-2017 [#1]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
31-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- 3.55%
YoY- 35.95%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 560,406 556,690 549,748 535,158 522,868 513,917 509,689 6.54%
PBT 428,691 439,420 439,424 439,570 424,484 328,539 322,949 20.84%
Tax -1,000 0 0 0 0 0 0 -
NP 427,691 439,420 439,424 439,570 424,484 328,539 322,949 20.65%
-
NP to SH 427,691 439,420 439,424 439,570 424,484 328,539 322,949 20.65%
-
Tax Rate 0.23% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 132,715 117,270 110,324 95,588 98,384 185,378 186,740 -20.41%
-
Net Worth 4,289,800 4,145,786 4,146,080 4,144,902 4,144,902 3,992,347 3,991,464 4.93%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 281,843 285,378 285,378 282,432 270,652 266,279 265,313 4.12%
Div Payout % 65.90% 64.94% 64.94% 64.25% 63.76% 81.05% 82.15% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 4,289,800 4,145,786 4,146,080 4,144,902 4,144,902 3,992,347 3,991,464 4.93%
NOSH 2,945,078 2,945,078 2,945,078 2,945,078 2,945,078 2,945,078 2,945,078 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 76.32% 78.93% 79.93% 82.14% 81.18% 63.93% 63.36% -
ROE 9.97% 10.60% 10.60% 10.61% 10.24% 8.23% 8.09% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 19.03 18.90 18.67 18.17 17.75 17.45 17.31 6.53%
EPS 14.52 14.92 14.92 14.93 14.41 11.16 10.97 20.61%
DPS 9.57 9.69 9.69 9.59 9.19 9.04 9.04 3.88%
NAPS 1.4566 1.4077 1.4078 1.4074 1.4074 1.3556 1.3553 4.93%
Adjusted Per Share Value based on latest NOSH - 2,945,078
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 16.36 16.25 16.05 15.63 15.27 15.01 14.88 6.54%
EPS 12.49 12.83 12.83 12.83 12.39 9.59 9.43 20.66%
DPS 8.23 8.33 8.33 8.25 7.90 7.78 7.75 4.09%
NAPS 1.2526 1.2105 1.2106 1.2103 1.2103 1.1657 1.1655 4.93%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.77 1.60 1.90 1.72 1.78 1.72 1.72 -
P/RPS 9.30 8.46 10.18 9.47 10.03 9.86 9.94 -4.35%
P/EPS 12.19 10.72 12.73 11.52 12.35 15.42 15.69 -15.52%
EY 8.20 9.33 7.85 8.68 8.10 6.49 6.38 18.26%
DY 5.41 6.06 5.10 5.58 5.16 5.26 5.26 1.89%
P/NAPS 1.22 1.14 1.35 1.22 1.26 1.27 1.27 -2.64%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 09/08/18 03/05/18 06/02/18 31/10/17 10/08/17 03/05/17 14/02/17 -
Price 1.74 1.65 1.72 1.72 1.73 1.71 1.77 -
P/RPS 9.14 8.73 9.21 9.47 9.74 9.80 10.23 -7.25%
P/EPS 11.98 11.06 11.53 11.52 12.00 15.33 16.14 -18.06%
EY 8.35 9.04 8.67 8.68 8.33 6.52 6.20 22.02%
DY 5.50 5.87 5.63 5.58 5.31 5.29 5.11 5.03%
P/NAPS 1.19 1.17 1.22 1.22 1.23 1.26 1.31 -6.22%

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