[SUNREIT] YoY Annual (Unaudited) Result on 30-Jun-2018 [#4]

Stock

[SUNREIT] SUNWAY REAL ESTATE INVT TRUST

Announcement Date

09-Aug-2018

Admission Sponsor

Sponsor

Financial Year

30-Jun-2018

Quarter

30-Jun-2018 [#4]

Profit Trend

YoY- 0.76%

Quarter Report

Sunway REIT 4Q2018 Announcement.pdf

Latest QR

Upcoming QR

SUNREIT's Result

SUNREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Annual (Unaudited) Result
Revenue	675,558	556,875	580,299	560,406	522,868	507,013	453,454	6.31%
YoY %	21.31%	-4.04%	3.55%	7.18%	3.13%	11.81%	-	-
Horiz. %	148.98%	122.81%	127.97%	123.59%	115.31%	111.81%	100.00%	-
PBT	194,634	207,307	394,318	428,691	424,484	323,696	547,340	-14.68%
YoY %	-6.11%	-47.43%	-8.02%	0.99%	31.14%	-40.86%	-	-
Horiz. %	35.56%	37.88%	72.04%	78.32%	77.55%	59.14%	100.00%	-
Tax	850	900	-7,945	-1,000	0	0	-5,896	-
YoY %	-5.56%	111.33%	-694.50%	0.00%	0.00%	0.00%	-	-
Horiz. %	-14.42%	-15.26%	134.75%	16.96%	0.00%	0.00%	100.00%	-
NP	195,484	208,207	386,373	427,691	424,484	323,696	541,444	-14.48%
YoY %	-6.11%	-46.11%	-9.66%	0.76%	31.14%	-40.22%	-	-
Horiz. %	36.10%	38.45%	71.36%	78.99%	78.40%	59.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	195,484	208,207	386,373	427,691	424,484	323,696	541,444	-14.48%
YoY %	-6.11%	-46.11%	-9.66%	0.76%	31.14%	-40.22%	-	-
Horiz. %	36.10%	38.45%	71.36%	78.99%	78.40%	59.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-0.44%	-0.43%	2.01%	0.23%	0.00%	0.00%	1.08%	-
YoY %	-2.33%	-121.39%	773.91%	0.00%	0.00%	0.00%	-	-
Horiz. %	-40.74%	-39.81%	186.11%	21.30%	0.00%	0.00%	100.00%	-
Total Cost	480,074	348,668	193,926	132,715	98,384	183,317	-87,990	-
YoY %	37.69%	79.79%	46.12%	34.89%	-46.33%	308.34%	-	-
Horiz. %	-545.60%	-396.26%	-220.40%	-150.83%	-111.81%	-208.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,029,672	4,359,893	4,389,638	4,289,800	4,144,902	3,987,051	3,915,643	3.92%
YoY %	15.36%	-0.68%	2.33%	3.50%	3.96%	1.82%	-	-
Horiz. %	128.45%	111.35%	112.11%	109.56%	105.85%	101.82%	100.00%	-

	31/12/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	208,913	215,874	282,432	281,843	270,652	270,139	256,056	-3.07%
YoY %	-3.22%	-23.57%	0.21%	4.13%	0.19%	5.50%	-	-
Horiz. %	81.59%	84.31%	110.30%	110.07%	105.70%	105.50%	100.00%	-
Div Payout %	106.87%	103.68%	73.10%	65.90%	63.76%	83.45%	47.29%	-
YoY %	3.08%	41.83%	10.93%	3.36%	-23.59%	76.46%	-	-
Horiz. %	225.99%	219.24%	154.58%	139.35%	134.83%	176.46%	100.00%	-

	31/12/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	5,029,672	4,359,893	4,389,638	4,289,800	4,144,902	3,987,051	3,915,643	3.92%
YoY %	15.36%	-0.68%	2.33%	3.50%	3.96%	1.82%	-	-
Horiz. %	128.45%	111.35%	112.11%	109.56%	105.85%	101.82%	100.00%	-
NOSH	3,424,807	2,945,078	2,945,078	2,945,078	2,945,078	2,942,690	2,933,066	2.40%
YoY %	16.29%	0.00%	0.00%	0.00%	0.08%	0.33%	-	-
Horiz. %	116.77%	100.41%	100.41%	100.41%	100.41%	100.33%	100.00%	-

	31/12/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	28.94%	37.39%	66.58%	76.32%	81.18%	63.84%	119.40%	-
YoY %	-22.60%	-43.84%	-12.76%	-5.99%	27.16%	-46.53%	-	-
Horiz. %	24.24%	31.31%	55.76%	63.92%	67.99%	53.47%	100.00%	-
ROE	3.89%	4.78%	8.80%	9.97%	10.24%	8.12%	13.83%	-
YoY %	-18.62%	-45.68%	-11.74%	-2.64%	26.11%	-41.29%	-	-
Horiz. %	28.13%	34.56%	63.63%	72.09%	74.04%	58.71%	100.00%	-

	31/12/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	19.73	18.91	19.70	19.03	17.75	17.23	15.46	3.81%
YoY %	4.34%	-4.01%	3.52%	7.21%	3.02%	11.45%	-	-
Horiz. %	127.62%	122.32%	127.43%	123.09%	114.81%	111.45%	100.00%	-
EPS	4.98	6.40	12.98	14.52	14.41	11.00	18.46	-18.23%
YoY %	-22.19%	-50.69%	-10.61%	0.76%	31.00%	-40.41%	-	-
Horiz. %	26.98%	34.67%	70.31%	78.66%	78.06%	59.59%	100.00%	-
DPS	6.10	7.33	9.59	9.57	9.19	9.18	8.73	-5.35%
YoY %	-16.78%	-23.57%	0.21%	4.13%	0.11%	5.15%	-	-
Horiz. %	69.87%	83.96%	109.85%	109.62%	105.27%	105.15%	100.00%	-
NAPS	1.4686	1.4804	1.4905	1.4566	1.4074	1.3549	1.335	1.47%
YoY %	-0.80%	-0.68%	2.33%	3.50%	3.87%	1.49%	-	-
Horiz. %	110.01%	110.89%	111.65%	109.11%	105.42%	101.49%	100.00%	-

	31/12/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 2,945,078
RPS	19.73	16.26	16.94	16.36	15.27	14.80	13.24	6.31%
YoY %	21.34%	-4.01%	3.55%	7.14%	3.18%	11.78%	-	-
Horiz. %	149.02%	122.81%	127.95%	123.56%	115.33%	111.78%	100.00%	-
EPS	4.98	6.08	11.28	12.49	12.39	9.45	15.81	-16.26%
YoY %	-18.09%	-46.10%	-9.69%	0.81%	31.11%	-40.23%	-	-
Horiz. %	31.50%	38.46%	71.35%	79.00%	78.37%	59.77%	100.00%	-
DPS	6.10	6.30	8.25	8.23	7.90	7.89	7.48	-3.08%
YoY %	-3.17%	-23.64%	0.24%	4.18%	0.13%	5.48%	-	-
Horiz. %	81.55%	84.22%	110.29%	110.03%	105.61%	105.48%	100.00%	-
NAPS	1.4686	1.273	1.2817	1.2526	1.2103	1.1642	1.1433	3.92%
YoY %	15.37%	-0.68%	2.32%	3.50%	3.96%	1.83%	-	-
Horiz. %	128.45%	111.34%	112.11%	109.56%	105.86%	101.83%	100.00%	-

	31/12/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	1.41	1.62	1.87	1.77	1.78	1.66	1.54	-
P/RPS	7.15	8.57	9.49	9.30	10.03	9.63	9.96	-4.96%
YoY %	-16.57%	-9.69%	2.04%	-7.28%	4.15%	-3.31%	-	-
Horiz. %	71.79%	86.04%	95.28%	93.37%	100.70%	96.69%	100.00%	-
P/EPS	24.70	22.91	14.25	12.19	12.35	15.09	8.34	18.15%
YoY %	7.81%	60.77%	16.90%	-1.30%	-18.16%	80.94%	-	-
Horiz. %	296.16%	274.70%	170.86%	146.16%	148.08%	180.94%	100.00%	-
EY	4.05	4.36	7.02	8.20	8.10	6.63	11.99	-15.35%
YoY %	-7.11%	-37.89%	-14.39%	1.23%	22.17%	-44.70%	-	-
Horiz. %	33.78%	36.36%	58.55%	68.39%	67.56%	55.30%	100.00%	-
DY	4.33	4.52	5.13	5.41	5.16	5.53	5.67	-4.05%
YoY %	-4.20%	-11.89%	-5.18%	4.84%	-6.69%	-2.47%	-	-
Horiz. %	76.37%	79.72%	90.48%	95.41%	91.01%	97.53%	100.00%	-
P/NAPS	0.96	1.09	1.25	1.22	1.26	1.23	1.15	-2.73%
YoY %	-11.93%	-12.80%	2.46%	-3.17%	2.44%	6.96%	-	-
Horiz. %	83.48%	94.78%	108.70%	106.09%	109.57%	106.96%	100.00%	-

	31/12/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	28/01/22	03/08/20	08/08/19	09/08/18	10/08/17	11/08/16	11/08/15	-
Price	1.39	1.50	1.89	1.74	1.73	1.68	1.53	-
P/RPS	7.05	7.93	9.59	9.14	9.74	9.75	9.90	-5.08%
YoY %	-11.10%	-17.31%	4.92%	-6.16%	-0.10%	-1.52%	-	-
Horiz. %	71.21%	80.10%	96.87%	92.32%	98.38%	98.48%	100.00%	-
P/EPS	24.35	21.22	14.41	11.98	12.00	15.27	8.29	18.00%
YoY %	14.75%	47.26%	20.28%	-0.17%	-21.41%	84.20%	-	-
Horiz. %	293.73%	255.97%	173.82%	144.51%	144.75%	184.20%	100.00%	-
EY	4.11	4.71	6.94	8.35	8.33	6.55	12.07	-15.25%
YoY %	-12.74%	-32.13%	-16.89%	0.24%	27.18%	-45.73%	-	-
Horiz. %	34.05%	39.02%	57.50%	69.18%	69.01%	54.27%	100.00%	-
DY	4.39	4.89	5.07	5.50	5.31	5.46	5.71	-3.95%
YoY %	-10.22%	-3.55%	-7.82%	3.58%	-2.75%	-4.38%	-	-
Horiz. %	76.88%	85.64%	88.79%	96.32%	92.99%	95.62%	100.00%	-
P/NAPS	0.95	1.01	1.27	1.19	1.23	1.24	1.15	-2.89%
YoY %	-5.94%	-20.47%	6.72%	-3.25%	-0.81%	7.83%	-	-
Horiz. %	82.61%	87.83%	110.43%	103.48%	106.96%	107.83%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos