[SUNREIT] YoY Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
29-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -43.52%
YoY- 6.52%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 515,516 484,864 455,248 400,704 399,088 380,156 289,780 10.06%
PBT 256,572 258,052 253,804 221,600 208,036 175,456 1,242,552 -23.10%
Tax 0 0 0 0 0 0 0 -
NP 256,572 258,052 253,804 221,600 208,036 175,456 1,242,552 -23.10%
-
NP to SH 256,572 258,052 253,804 221,600 208,036 175,456 1,242,552 -23.10%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 258,944 226,812 201,444 179,104 191,052 204,700 -952,772 -
-
Net Worth 3,989,697 3,937,354 3,619,338 3,444,130 2,955,620 2,712,079 2,614,022 7.29%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 267,413 249,803 266,669 233,263 218,815 187,224 161,885 8.71%
Div Payout % 104.23% 96.80% 105.07% 105.26% 105.18% 106.71% 13.03% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 3,989,697 3,937,354 3,619,338 3,444,130 2,955,620 2,712,079 2,614,022 7.29%
NOSH 2,945,078 2,945,799 2,924,009 2,915,789 2,694,766 2,674,634 2,680,224 1.58%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 49.77% 53.22% 55.75% 55.30% 52.13% 46.15% 428.79% -
ROE 6.43% 6.55% 7.01% 6.43% 7.04% 6.47% 47.53% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 17.50 16.46 15.57 13.74 14.81 14.21 10.81 8.35%
EPS 8.60 8.76 8.68 7.60 7.72 6.56 46.36 -24.46%
DPS 9.08 8.48 9.12 8.00 8.12 7.00 6.04 7.02%
NAPS 1.3547 1.3366 1.2378 1.1812 1.0968 1.014 0.9753 5.62%
Adjusted Per Share Value based on latest NOSH - 2,915,789
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 15.05 14.16 13.29 11.70 11.65 11.10 8.46 10.06%
EPS 7.49 7.53 7.41 6.47 6.07 5.12 36.28 -23.10%
DPS 7.81 7.29 7.79 6.81 6.39 5.47 4.73 8.70%
NAPS 1.1649 1.1497 1.0568 1.0056 0.863 0.7919 0.7633 7.29%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.73 1.55 1.53 1.42 1.45 1.11 0.97 -
P/RPS 9.88 9.42 9.83 10.33 9.79 7.81 8.97 1.62%
P/EPS 19.86 17.69 17.63 18.68 18.78 16.92 2.09 45.48%
EY 5.04 5.65 5.67 5.35 5.32 5.91 47.79 -31.24%
DY 5.25 5.47 5.96 5.63 5.60 6.31 6.23 -2.80%
P/NAPS 1.28 1.16 1.24 1.20 1.32 1.09 0.99 4.37%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 27/10/16 29/10/15 06/11/14 29/10/13 23/10/12 01/11/11 10/11/10 -
Price 1.77 1.49 1.51 1.36 1.51 1.14 0.99 -
P/RPS 10.11 9.05 9.70 9.90 10.20 8.02 9.16 1.65%
P/EPS 20.32 17.01 17.40 17.89 19.56 17.38 2.14 45.46%
EY 4.92 5.88 5.75 5.59 5.11 5.75 46.83 -31.28%
DY 5.13 5.69 6.04 5.88 5.38 6.14 6.10 -2.84%
P/NAPS 1.31 1.11 1.22 1.15 1.38 1.12 1.02 4.25%

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