[SUNREIT] YoY Annualized Quarter Result on 30-Jun-2016 [#4]

Announcement Date
11-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- 20.9%
YoY- -40.22%
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 580,299 560,406 522,868 507,013 453,454 427,788 415,946 5.70%
PBT 394,318 428,691 424,484 323,696 547,340 411,124 392,322 0.08%
Tax -7,945 -1,000 0 0 -5,896 0 0 -
NP 386,373 427,691 424,484 323,696 541,444 411,124 392,322 -0.25%
-
NP to SH 386,373 427,691 424,484 323,696 541,444 411,124 392,322 -0.25%
-
Tax Rate 2.01% 0.23% 0.00% 0.00% 1.08% 0.00% 0.00% -
Total Cost 193,926 132,715 98,384 183,317 -87,990 16,664 23,624 42.00%
-
Net Worth 4,389,638 4,289,800 4,144,902 3,987,051 3,915,643 3,622,920 3,283,437 4.95%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 282,432 281,843 270,652 270,139 256,056 244,452 230,777 3.42%
Div Payout % 73.10% 65.90% 63.76% 83.45% 47.29% 59.46% 58.82% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 4,389,638 4,289,800 4,144,902 3,987,051 3,915,643 3,622,920 3,283,437 4.95%
NOSH 2,945,078 2,945,078 2,945,078 2,942,690 2,933,066 2,924,068 2,780,453 0.96%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 66.58% 76.32% 81.18% 63.84% 119.40% 96.10% 94.32% -
ROE 8.80% 9.97% 10.24% 8.12% 13.83% 11.35% 11.95% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 19.70 19.03 17.75 17.23 15.46 14.63 14.96 4.69%
EPS 12.98 14.52 14.41 11.00 18.46 14.06 14.11 -1.38%
DPS 9.59 9.57 9.19 9.18 8.73 8.36 8.30 2.43%
NAPS 1.4905 1.4566 1.4074 1.3549 1.335 1.239 1.1809 3.95%
Adjusted Per Share Value based on latest NOSH - 2,947,170
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 16.94 16.36 15.27 14.80 13.24 12.49 12.15 5.69%
EPS 11.28 12.49 12.39 9.45 15.81 12.00 11.46 -0.26%
DPS 8.25 8.23 7.90 7.89 7.48 7.14 6.74 3.42%
NAPS 1.2817 1.2526 1.2103 1.1642 1.1433 1.0578 0.9587 4.95%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.87 1.77 1.78 1.66 1.54 1.44 1.54 -
P/RPS 9.49 9.30 10.03 9.63 9.96 9.84 10.29 -1.33%
P/EPS 14.25 12.19 12.35 15.09 8.34 10.24 10.91 4.54%
EY 7.02 8.20 8.10 6.63 11.99 9.76 9.16 -4.33%
DY 5.13 5.41 5.16 5.53 5.67 5.81 5.39 -0.82%
P/NAPS 1.25 1.22 1.26 1.23 1.15 1.16 1.30 -0.65%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 08/08/19 09/08/18 10/08/17 11/08/16 11/08/15 11/08/14 06/08/13 -
Price 1.89 1.74 1.73 1.68 1.53 1.42 1.33 -
P/RPS 9.59 9.14 9.74 9.75 9.90 9.71 8.89 1.27%
P/EPS 14.41 11.98 12.00 15.27 8.29 10.10 9.43 7.31%
EY 6.94 8.35 8.33 6.55 12.07 9.90 10.61 -6.82%
DY 5.07 5.50 5.31 5.46 5.71 5.89 6.24 -3.39%
P/NAPS 1.27 1.19 1.23 1.24 1.15 1.15 1.13 1.96%

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