[SUNREIT] QoQ TTM Result on 31-Dec-2011 [#2]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
09-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 1.93%
YoY- -17.83%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 411,159 406,426 391,160 375,414 350,010 327,416 240,124 42.98%
PBT 428,608 420,463 296,236 292,414 286,889 553,663 399,606 4.76%
Tax 0 0 0 0 0 0 0 -
NP 428,608 420,463 296,236 292,414 286,889 553,663 399,606 4.76%
-
NP to SH 428,608 420,463 296,236 292,414 286,889 553,663 399,606 4.76%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -17,449 -14,037 94,924 83,000 63,121 -226,247 -159,482 -77.03%
-
Net Worth 2,955,620 2,951,855 2,723,474 2,720,950 2,712,079 2,767,926 2,612,383 8.55%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 209,257 201,359 193,973 189,342 182,737 176,402 132,923 35.21%
Div Payout % 48.82% 47.89% 65.48% 64.75% 63.70% 31.86% 33.26% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 2,955,620 2,951,855 2,723,474 2,720,950 2,712,079 2,767,926 2,612,383 8.55%
NOSH 2,694,766 2,691,334 2,686,666 2,685,767 2,674,634 2,683,919 2,682,944 0.29%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 104.24% 103.45% 75.73% 77.89% 81.97% 169.10% 166.42% -
ROE 14.50% 14.24% 10.88% 10.75% 10.58% 20.00% 15.30% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 15.26 15.10 14.56 13.98 13.09 12.20 8.95 42.58%
EPS 15.91 15.62 11.03 10.89 10.73 20.63 14.89 4.50%
DPS 7.78 7.50 7.23 7.06 6.82 6.58 4.95 35.06%
NAPS 1.0968 1.0968 1.0137 1.0131 1.014 1.0313 0.9737 8.23%
Adjusted Per Share Value based on latest NOSH - 2,685,767
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 12.01 11.87 11.42 10.96 10.22 9.56 7.01 43.03%
EPS 12.51 12.28 8.65 8.54 8.38 16.17 11.67 4.72%
DPS 6.11 5.88 5.66 5.53 5.34 5.15 3.88 35.24%
NAPS 0.863 0.8619 0.7952 0.7945 0.7919 0.8082 0.7628 8.55%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.45 1.36 1.25 1.25 1.11 1.11 1.06 -
P/RPS 9.50 9.01 8.59 8.94 8.48 9.10 11.84 -13.61%
P/EPS 9.12 8.71 11.34 11.48 10.35 5.38 7.12 17.89%
EY 10.97 11.49 8.82 8.71 9.66 18.58 14.05 -15.17%
DY 5.37 5.51 5.78 5.65 6.14 5.93 4.67 9.73%
P/NAPS 1.32 1.24 1.23 1.23 1.09 1.08 1.09 13.57%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 23/10/12 07/08/12 25/04/12 09/02/12 01/11/11 11/08/11 - -
Price 1.51 1.46 1.24 1.29 1.14 1.07 0.00 -
P/RPS 9.90 9.67 8.52 9.23 8.71 8.77 0.00 -
P/EPS 9.49 9.35 11.25 11.85 10.63 5.19 0.00 -
EY 10.53 10.70 8.89 8.44 9.41 19.28 0.00 -
DY 5.15 5.14 5.83 5.47 5.98 6.15 0.00 -
P/NAPS 1.38 1.33 1.22 1.27 1.12 1.04 0.00 -

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