[SUNREIT] YoY Annual (Unaudited) Result on 30-Jun-2019 [#4]

Stock

[SUNREIT] SUNWAY REAL ESTATE INVT TRUST

Announcement Date

08-Aug-2019

Admission Sponsor

Sponsor

Financial Year

30-Jun-2019

Quarter

30-Jun-2019 [#4]

Profit Trend

YoY- -9.66%

Quarter Report

Sunway REIT 4Q 2019 Report.pdf

Latest QR

Upcoming QR

SUNREIT's Result

SUNREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/22	31/12/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Annual (Unaudited) Result
Revenue	651,446	675,558	556,875	580,299	560,406	522,868	507,013	3.92%
YoY %	-3.57%	21.31%	-4.04%	3.55%	7.18%	3.13%	-	-
Horiz. %	128.49%	133.24%	109.83%	114.45%	110.53%	103.13%	100.00%	-
PBT	332,875	194,634	207,307	394,318	428,691	424,484	323,696	0.43%
YoY %	71.03%	-6.11%	-47.43%	-8.02%	0.99%	31.14%	-	-
Horiz. %	102.84%	60.13%	64.04%	121.82%	132.44%	131.14%	100.00%	-
Tax	-9,317	850	900	-7,945	-1,000	0	0	-
YoY %	-1,196.12%	-5.56%	111.33%	-694.50%	0.00%	0.00%	-	-
Horiz. %	931.70%	-85.00%	-90.00%	794.50%	100.00%	-	-	-
NP	323,558	195,484	208,207	386,373	427,691	424,484	323,696	-0.00%
YoY %	65.52%	-6.11%	-46.11%	-9.66%	0.76%	31.14%	-	-
Horiz. %	99.96%	60.39%	64.32%	119.36%	132.13%	131.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	323,558	195,484	208,207	386,373	427,691	424,484	323,696	-0.00%
YoY %	65.52%	-6.11%	-46.11%	-9.66%	0.76%	31.14%	-	-
Horiz. %	99.96%	60.39%	64.32%	119.36%	132.13%	131.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.80%	-0.44%	-0.43%	2.01%	0.23%	0.00%	0.00%	-
YoY %	736.36%	-2.33%	-121.39%	773.91%	0.00%	0.00%	-	-
Horiz. %	1,217.39%	-191.30%	-186.96%	873.91%	100.00%	-	-	-
Total Cost	327,888	480,074	348,668	193,926	132,715	98,384	183,317	9.34%
YoY %	-31.70%	37.69%	79.79%	46.12%	34.89%	-46.33%	-	-
Horiz. %	178.86%	261.88%	190.20%	105.79%	72.40%	53.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,017,000	5,029,672	4,359,893	4,389,638	4,289,800	4,144,902	3,987,051	3.59%
YoY %	-0.25%	15.36%	-0.68%	2.33%	3.50%	3.96%	-	-
Horiz. %	125.83%	126.15%	109.35%	110.10%	107.59%	103.96%	100.00%	-

	31/12/22	31/12/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	315,767	208,913	215,874	282,432	281,843	270,652	270,139	2.42%
YoY %	51.15%	-3.22%	-23.57%	0.21%	4.13%	0.19%	-	-
Horiz. %	116.89%	77.34%	79.91%	104.55%	104.33%	100.19%	100.00%	-
Div Payout %	97.59%	106.87%	103.68%	73.10%	65.90%	63.76%	83.45%	-
YoY %	-8.68%	3.08%	41.83%	10.93%	3.36%	-23.59%	-	-
Horiz. %	116.94%	128.06%	124.24%	87.60%	78.97%	76.41%	100.00%	-

	31/12/22	31/12/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	5,017,000	5,029,672	4,359,893	4,389,638	4,289,800	4,144,902	3,987,051	3.59%
YoY %	-0.25%	15.36%	-0.68%	2.33%	3.50%	3.96%	-	-
Horiz. %	125.83%	126.15%	109.35%	110.10%	107.59%	103.96%	100.00%	-
NOSH	3,424,807	3,424,807	2,945,078	2,945,078	2,945,078	2,945,078	2,942,690	2.35%
YoY %	0.00%	16.29%	0.00%	0.00%	0.00%	0.08%	-	-
Horiz. %	116.38%	116.38%	100.08%	100.08%	100.08%	100.08%	100.00%	-

	31/12/22	31/12/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	49.67%	28.94%	37.39%	66.58%	76.32%	81.18%	63.84%	-
YoY %	71.63%	-22.60%	-43.84%	-12.76%	-5.99%	27.16%	-	-
Horiz. %	77.80%	45.33%	58.57%	104.29%	119.55%	127.16%	100.00%	-
ROE	6.45%	3.89%	4.78%	8.80%	9.97%	10.24%	8.12%	-
YoY %	65.81%	-18.62%	-45.68%	-11.74%	-2.64%	26.11%	-	-
Horiz. %	79.43%	47.91%	58.87%	108.37%	122.78%	126.11%	100.00%	-

	31/12/22	31/12/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	19.02	19.73	18.91	19.70	19.03	17.75	17.23	1.53%
YoY %	-3.60%	4.34%	-4.01%	3.52%	7.21%	3.02%	-	-
Horiz. %	110.39%	114.51%	109.75%	114.34%	110.45%	103.02%	100.00%	-
EPS	8.86	4.98	6.40	12.98	14.52	14.41	11.00	-3.27%
YoY %	77.91%	-22.19%	-50.69%	-10.61%	0.76%	31.00%	-	-
Horiz. %	80.55%	45.27%	58.18%	118.00%	132.00%	131.00%	100.00%	-
DPS	9.22	6.10	7.33	9.59	9.57	9.19	9.18	0.06%
YoY %	51.15%	-16.78%	-23.57%	0.21%	4.13%	0.11%	-	-
Horiz. %	100.44%	66.45%	79.85%	104.47%	104.25%	100.11%	100.00%	-
NAPS	1.4649	1.4686	1.4804	1.4905	1.4566	1.4074	1.3549	1.20%
YoY %	-0.25%	-0.80%	-0.68%	2.33%	3.50%	3.87%	-	-
Horiz. %	108.12%	108.39%	109.26%	110.01%	107.51%	103.87%	100.00%	-

	31/12/22	31/12/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 2,945,078
RPS	19.02	19.73	16.26	16.94	16.36	15.27	14.80	3.93%
YoY %	-3.60%	21.34%	-4.01%	3.55%	7.14%	3.18%	-	-
Horiz. %	128.51%	133.31%	109.86%	114.46%	110.54%	103.18%	100.00%	-
EPS	8.86	4.98	6.08	11.28	12.49	12.39	9.45	-0.98%
YoY %	77.91%	-18.09%	-46.10%	-9.69%	0.81%	31.11%	-	-
Horiz. %	93.76%	52.70%	64.34%	119.37%	132.17%	131.11%	100.00%	-
DPS	9.22	6.10	6.30	8.25	8.23	7.90	7.89	2.42%
YoY %	51.15%	-3.17%	-23.64%	0.24%	4.18%	0.13%	-	-
Horiz. %	116.86%	77.31%	79.85%	104.56%	104.31%	100.13%	100.00%	-
NAPS	1.4649	1.4686	1.273	1.2817	1.2526	1.2103	1.1642	3.59%
YoY %	-0.25%	15.37%	-0.68%	2.32%	3.50%	3.96%	-	-
Horiz. %	125.83%	126.15%	109.35%	110.09%	107.59%	103.96%	100.00%	-

	31/12/22	31/12/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/22	31/12/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	1.46	1.41	1.62	1.87	1.77	1.78	1.66	-
P/RPS	7.68	7.15	8.57	9.49	9.30	10.03	9.63	-3.41%
YoY %	7.41%	-16.57%	-9.69%	2.04%	-7.28%	4.15%	-	-
Horiz. %	79.75%	74.25%	88.99%	98.55%	96.57%	104.15%	100.00%	-
P/EPS	15.45	24.70	22.91	14.25	12.19	12.35	15.09	0.36%
YoY %	-37.45%	7.81%	60.77%	16.90%	-1.30%	-18.16%	-	-
Horiz. %	102.39%	163.68%	151.82%	94.43%	80.78%	81.84%	100.00%	-
EY	6.47	4.05	4.36	7.02	8.20	8.10	6.63	-0.37%
YoY %	59.75%	-7.11%	-37.89%	-14.39%	1.23%	22.17%	-	-
Horiz. %	97.59%	61.09%	65.76%	105.88%	123.68%	122.17%	100.00%	-
DY	6.32	4.33	4.52	5.13	5.41	5.16	5.53	2.07%
YoY %	45.96%	-4.20%	-11.89%	-5.18%	4.84%	-6.69%	-	-
Horiz. %	114.29%	78.30%	81.74%	92.77%	97.83%	93.31%	100.00%	-
P/NAPS	1.00	0.96	1.09	1.25	1.22	1.26	1.23	-3.13%
YoY %	4.17%	-11.93%	-12.80%	2.46%	-3.17%	2.44%	-	-
Horiz. %	81.30%	78.05%	88.62%	101.63%	99.19%	102.44%	100.00%	-

	31/12/22	31/12/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	30/01/23	28/01/22	03/08/20	08/08/19	09/08/18	10/08/17	11/08/16	-
Price	1.59	1.39	1.50	1.89	1.74	1.73	1.68	-
P/RPS	8.36	7.05	7.93	9.59	9.14	9.74	9.75	-2.33%
YoY %	18.58%	-11.10%	-17.31%	4.92%	-6.16%	-0.10%	-	-
Horiz. %	85.74%	72.31%	81.33%	98.36%	93.74%	99.90%	100.00%	-
P/EPS	16.83	24.35	21.22	14.41	11.98	12.00	15.27	1.50%
YoY %	-30.88%	14.75%	47.26%	20.28%	-0.17%	-21.41%	-	-
Horiz. %	110.22%	159.46%	138.97%	94.37%	78.45%	78.59%	100.00%	-
EY	5.94	4.11	4.71	6.94	8.35	8.33	6.55	-1.49%
YoY %	44.53%	-12.74%	-32.13%	-16.89%	0.24%	27.18%	-	-
Horiz. %	90.69%	62.75%	71.91%	105.95%	127.48%	127.18%	100.00%	-
DY	5.80	4.39	4.89	5.07	5.50	5.31	5.46	0.93%
YoY %	32.12%	-10.22%	-3.55%	-7.82%	3.58%	-2.75%	-	-
Horiz. %	106.23%	80.40%	89.56%	92.86%	100.73%	97.25%	100.00%	-
P/NAPS	1.09	0.95	1.01	1.27	1.19	1.23	1.24	-1.96%
YoY %	14.74%	-5.94%	-20.47%	6.72%	-3.25%	-0.81%	-	-
Horiz. %	87.90%	76.61%	81.45%	102.42%	95.97%	99.19%	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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 30 April 2024

MQ Trader

MQ Trading Signals

2024-05-02 16:50:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-02 16:50:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-05-02 16:50:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-02 16:50:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-02 16:45:00

ADX

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

354

MPI

MALAYSIAN PACIFIC INDUSTRIES

349

HLIND

HONG LEONG INDUSTRIES BHD

339

YTLPOWR

YTL POWER INTERNATIONAL BHD

294

MYEG

MY E.G. SERVICES BHD

262

CAPITALA

CAPITAL A BERHAD

215

PBBANK

PUBLIC BANK BHD

194

SAPNRG

SAPURA ENERGY BERHAD

179

YTL

YTL CORPORATION BHD

175

Daily Stocks

HSI-CVZ

0.225

+0.055

247,955,200

HSI-HUF

0.045

-0.04

227,779,400

INIX-OR

0.02

0.00

141,839,900

MYEG

0.905

-0.03

94,386,600

ICONIC-WA

0.04

-0.005

79,476,200

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HUN

0.13

-0.05

74,499,500

HSI-HUQ

0.06

-0.035

69,315,600

BPURI

0.075

0.00

58,643,300

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

33.70

+0.84

26,200

NESTLE

127.90

+0.70

234,600

AJI

19.74

+0.32

48,000

HSI-CXJ

0.50

+0.31

10,000

GESHEN

4.19

+0.30

584,300

LPI

12.30

+0.30

257,900

ARKA

1.76

+0.28

136,900

ATECH

3.00

+0.24

4,738,200

ALLIANZ

21.28

+0.24

57,500

CVIEW

1.51

+0.23

285,800

More gainer Stocks

HSI-HUY

0.96

-0.39

4,500

ORIENT

6.97

-0.18

1,220,900

KOMARK-WD

0.025

-0.155

3,100

HSI-HS6

0.67

-0.14

1,400

CRESNDO

3.47

-0.13

653,300

KUAISHO-C17

0.08

-0.12

58,800

PGF-PA

0.95

-0.12

10,000

SHH

1.16

-0.12

200

BAUTO-C39

0.04

-0.11

213,000

HIBISCS

2.62

-0.10

5,395,500

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More