[SUNREIT] QoQ TTM Result on 31-Dec-2013 [#2]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
24-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 1.49%
YoY- -7.45%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 441,424 427,788 422,477 420,843 416,350 415,946 414,598 4.26%
PBT 419,175 411,124 404,885 401,625 395,713 392,322 441,635 -3.41%
Tax 0 0 0 0 0 0 0 -
NP 419,175 411,124 404,885 401,625 395,713 392,322 441,635 -3.41%
-
NP to SH 419,175 411,124 404,885 401,625 395,713 392,322 441,635 -3.41%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 22,249 16,664 17,592 19,218 20,637 23,624 -27,037 -
-
Net Worth 3,619,338 3,624,691 3,446,518 3,453,128 3,444,130 3,350,580 3,031,931 12.51%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 252,711 244,360 242,286 236,918 230,755 227,143 220,696 9.44%
Div Payout % 60.29% 59.44% 59.84% 58.99% 58.31% 57.90% 49.97% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 3,619,338 3,624,691 3,446,518 3,453,128 3,444,130 3,350,580 3,031,931 12.51%
NOSH 2,924,009 2,925,497 2,924,000 2,926,132 2,915,789 2,837,311 2,720,197 4.93%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 94.96% 96.10% 95.84% 95.43% 95.04% 94.32% 106.52% -
ROE 11.58% 11.34% 11.75% 11.63% 11.49% 11.71% 14.57% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 15.10 14.62 14.45 14.38 14.28 14.66 15.24 -0.61%
EPS 14.34 14.05 13.85 13.73 13.57 13.83 16.24 -7.95%
DPS 8.64 8.36 8.29 8.10 7.91 8.01 8.17 3.79%
NAPS 1.2378 1.239 1.1787 1.1801 1.1812 1.1809 1.1146 7.23%
Adjusted Per Share Value based on latest NOSH - 2,926,132
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 12.89 12.49 12.34 12.29 12.16 12.15 12.11 4.24%
EPS 12.24 12.00 11.82 11.73 11.55 11.46 12.90 -3.43%
DPS 7.38 7.14 7.07 6.92 6.74 6.63 6.44 9.49%
NAPS 1.0568 1.0584 1.0063 1.0083 1.0056 0.9783 0.8853 12.51%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.53 1.44 1.36 1.24 1.42 1.54 1.52 -
P/RPS 10.13 9.85 9.41 8.62 9.94 10.50 9.97 1.06%
P/EPS 10.67 10.25 9.82 9.03 10.46 11.14 9.36 9.11%
EY 9.37 9.76 10.18 11.07 9.56 8.98 10.68 -8.34%
DY 5.65 5.81 6.09 6.53 5.57 5.20 5.37 3.44%
P/NAPS 1.24 1.16 1.15 1.05 1.20 1.30 1.36 -5.96%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 06/11/14 11/08/14 29/04/14 24/01/14 29/10/13 06/08/13 28/05/13 -
Price 1.51 1.42 1.37 1.26 1.36 1.33 1.62 -
P/RPS 10.00 9.71 9.48 8.76 9.52 9.07 10.63 -3.98%
P/EPS 10.53 10.10 9.89 9.18 10.02 9.62 9.98 3.63%
EY 9.49 9.90 10.11 10.89 9.98 10.40 10.02 -3.55%
DY 5.72 5.89 6.05 6.43 5.82 6.02 5.04 8.79%
P/NAPS 1.22 1.15 1.16 1.07 1.15 1.13 1.45 -10.86%

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