[SUNREIT] YoY Annual (Unaudited) Result on 31-Dec-2023 [#4]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
30-Jan-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
YoY- 4.52%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/23 31/12/22 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 715,689 651,446 675,558 556,875 580,299 560,406 522,868 4.94%
PBT 339,556 332,875 194,634 207,307 394,318 428,691 424,484 -3.37%
Tax -1,365 -9,317 850 900 -7,945 -1,000 0 -
NP 338,191 323,558 195,484 208,207 386,373 427,691 424,484 -3.43%
-
NP to SH 338,191 323,558 195,484 208,207 386,373 427,691 424,484 -3.43%
-
Tax Rate 0.40% 2.80% -0.44% -0.43% 2.01% 0.23% 0.00% -
Total Cost 377,498 327,888 480,074 348,668 193,926 132,715 98,384 22.95%
-
Net Worth 5,015,973 5,017,000 5,029,672 4,359,893 4,389,638 4,289,800 4,144,902 2.97%
Dividend
31/12/23 31/12/22 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 318,507 315,767 208,913 215,874 282,432 281,843 270,652 2.53%
Div Payout % 94.18% 97.59% 106.87% 103.68% 73.10% 65.90% 63.76% -
Equity
31/12/23 31/12/22 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 5,015,973 5,017,000 5,029,672 4,359,893 4,389,638 4,289,800 4,144,902 2.97%
NOSH 3,424,807 3,424,807 3,424,807 2,945,078 2,945,078 2,945,078 2,945,078 2.34%
Ratio Analysis
31/12/23 31/12/22 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 47.25% 49.67% 28.94% 37.39% 66.58% 76.32% 81.18% -
ROE 6.74% 6.45% 3.89% 4.78% 8.80% 9.97% 10.24% -
Per Share
31/12/23 31/12/22 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 20.90 19.02 19.73 18.91 19.70 19.03 17.75 2.54%
EPS 9.30 8.86 4.98 6.40 12.98 14.52 14.41 -6.50%
DPS 9.30 9.22 6.10 7.33 9.59 9.57 9.19 0.18%
NAPS 1.4646 1.4649 1.4686 1.4804 1.4905 1.4566 1.4074 0.61%
Adjusted Per Share Value based on latest NOSH - 3,424,807
31/12/23 31/12/22 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 20.90 19.02 19.73 16.26 16.94 16.36 15.27 4.94%
EPS 9.30 8.86 4.98 6.08 11.28 12.49 12.39 -4.31%
DPS 9.30 9.22 6.10 6.30 8.25 8.23 7.90 2.53%
NAPS 1.4646 1.4649 1.4686 1.273 1.2817 1.2526 1.2103 2.97%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/12/23 30/12/22 31/12/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 1.54 1.46 1.41 1.62 1.87 1.77 1.78 -
P/RPS 7.37 7.68 7.15 8.57 9.49 9.30 10.03 -4.62%
P/EPS 15.60 15.45 24.70 22.91 14.25 12.19 12.35 3.65%
EY 6.41 6.47 4.05 4.36 7.02 8.20 8.10 -3.53%
DY 6.04 6.32 4.33 4.52 5.13 5.41 5.16 2.44%
P/NAPS 1.05 1.00 0.96 1.09 1.25 1.22 1.26 -2.76%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/01/24 30/01/23 28/01/22 03/08/20 08/08/19 09/08/18 10/08/17 -
Price 1.59 1.59 1.39 1.50 1.89 1.74 1.73 -
P/RPS 7.61 8.36 7.05 7.93 9.59 9.14 9.74 -3.72%
P/EPS 16.10 16.83 24.35 21.22 14.41 11.98 12.00 4.62%
EY 6.21 5.94 4.11 4.71 6.94 8.35 8.33 -4.41%
DY 5.85 5.80 4.39 4.89 5.07 5.50 5.31 1.49%
P/NAPS 1.09 1.09 0.95 1.01 1.27 1.19 1.23 -1.83%

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