[SUNREIT] YoY Annualized Quarter Result on 30-Sep-2017 [#1]

Stock

[SUNREIT] SUNWAY REAL ESTATE INVT TRUST

Announcement Date

31-Oct-2017

Admission Sponsor

Sponsor

Financial Year

30-Jun-2018

Quarter

30-Sep-2017 [#1]

Profit Trend

QoQ- -25.34%

YoY- 23.52%

Quarter Report

Sunway REIT_1Q2018 Announcement.pdf

Latest QR

Upcoming QR

SUNREIT's Result

SUNREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/22	31/03/21	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Annualized Quarter Result
Revenue	615,880	461,218	574,964	564,676	515,516	484,864	455,248	4.10%
YoY %	33.53%	-19.78%	1.82%	9.54%	6.32%	6.51%	-	-
Horiz. %	135.28%	101.31%	126.30%	124.04%	113.24%	106.51%	100.00%	-
PBT	425,272	157,066	292,036	316,916	256,572	258,052	253,804	7.12%
YoY %	170.76%	-46.22%	-7.85%	23.52%	-0.57%	1.67%	-	-
Horiz. %	167.56%	61.88%	115.06%	124.87%	101.09%	101.67%	100.00%	-
Tax	0	0	0	0	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP	425,272	157,066	292,036	316,916	256,572	258,052	253,804	7.12%
YoY %	170.76%	-46.22%	-7.85%	23.52%	-0.57%	1.67%	-	-
Horiz. %	167.56%	61.88%	115.06%	124.87%	101.09%	101.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	425,272	157,066	292,036	316,916	256,572	258,052	253,804	7.12%
YoY %	170.76%	-46.22%	-7.85%	23.52%	-0.57%	1.67%	-	-
Horiz. %	167.56%	61.88%	115.06%	124.87%	101.09%	101.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Total Cost	190,608	304,152	282,928	247,760	258,944	226,812	201,444	-0.73%
YoY %	-37.33%	7.50%	14.19%	-4.32%	14.17%	12.59%	-	-
Horiz. %	94.62%	150.99%	140.45%	122.99%	128.54%	112.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,046,796	5,073,167	4,290,095	4,144,902	3,989,697	3,937,354	3,619,338	4.53%
YoY %	-0.52%	18.25%	3.50%	3.89%	1.33%	8.79%	-	-
Horiz. %	139.44%	140.17%	118.53%	114.52%	110.23%	108.79%	100.00%	-

	31/03/22	31/03/21	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	-	85,791	292,151	314,534	267,413	249,803	266,669	-
YoY %	-	-70.63%	-7.12%	17.62%	7.05%	-6.32%	-	-
Horiz. %	-	32.17%	109.56%	117.95%	100.28%	93.68%	100.00%	-
Div Payout %	-	54.62%	100.04%	99.25%	104.23%	96.80%	105.07%	-
YoY %	-	-45.40%	0.80%	-4.78%	7.68%	-7.87%	-	-
Horiz. %	-	51.98%	95.21%	94.46%	99.20%	92.13%	100.00%	-

	31/03/22	31/03/21	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	5,046,796	5,073,167	4,290,095	4,144,902	3,989,697	3,937,354	3,619,338	4.53%
YoY %	-0.52%	18.25%	3.50%	3.89%	1.33%	8.79%	-	-
Horiz. %	139.44%	140.17%	118.53%	114.52%	110.23%	108.79%	100.00%	-
NOSH	3,424,807	3,424,807	2,945,078	2,945,078	2,945,078	2,945,799	2,924,009	2.12%
YoY %	0.00%	16.29%	0.00%	0.00%	-0.02%	0.75%	-	-
Horiz. %	117.13%	117.13%	100.72%	100.72%	100.72%	100.75%	100.00%	-

	31/03/22	31/03/21	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	69.05%	34.05%	50.79%	56.12%	49.77%	53.22%	55.75%	-
YoY %	102.79%	-32.96%	-9.50%	12.76%	-6.48%	-4.54%	-	-
Horiz. %	123.86%	61.08%	91.10%	100.66%	89.27%	95.46%	100.00%	-
ROE	8.43%	3.10%	6.81%	7.65%	6.43%	6.55%	7.01%	-
YoY %	171.94%	-54.48%	-10.98%	18.97%	-1.83%	-6.56%	-	-
Horiz. %	120.26%	44.22%	97.15%	109.13%	91.73%	93.44%	100.00%	-

	31/03/22	31/03/21	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	17.98	13.47	19.52	19.17	17.50	16.46	15.57	1.93%
YoY %	33.48%	-30.99%	1.83%	9.54%	6.32%	5.72%	-	-
Horiz. %	115.48%	86.51%	125.37%	123.12%	112.40%	105.72%	100.00%	-
EPS	11.84	4.27	9.92	10.76	8.60	8.76	8.68	4.22%
YoY %	177.28%	-56.96%	-7.81%	25.12%	-1.83%	0.92%	-	-
Horiz. %	136.41%	49.19%	114.29%	123.96%	99.08%	100.92%	100.00%	-
DPS	0.00	2.50	9.92	10.68	9.08	8.48	9.12	-
YoY %	0.00%	-74.80%	-7.12%	17.62%	7.08%	-7.02%	-	-
Horiz. %	0.00%	27.41%	108.77%	117.11%	99.56%	92.98%	100.00%	-
NAPS	1.4736	1.4813	1.4567	1.4074	1.3547	1.3366	1.2378	2.35%
YoY %	-0.52%	1.69%	3.50%	3.89%	1.35%	7.98%	-	-
Horiz. %	119.05%	119.67%	117.68%	113.70%	109.44%	107.98%	100.00%	-

	31/03/22	31/03/21	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 2,945,078
RPS	17.98	13.47	16.79	16.49	15.05	14.16	13.29	4.10%
YoY %	33.48%	-19.77%	1.82%	9.57%	6.29%	6.55%	-	-
Horiz. %	135.29%	101.35%	126.34%	124.08%	113.24%	106.55%	100.00%	-
EPS	11.84	4.27	8.53	9.25	7.49	7.53	7.41	6.44%
YoY %	177.28%	-49.94%	-7.78%	23.50%	-0.53%	1.62%	-	-
Horiz. %	159.78%	57.62%	115.11%	124.83%	101.08%	101.62%	100.00%	-
DPS	0.00	2.50	8.53	9.18	7.81	7.29	7.79	-
YoY %	0.00%	-70.69%	-7.08%	17.54%	7.13%	-6.42%	-	-
Horiz. %	0.00%	32.09%	109.50%	117.84%	100.26%	93.58%	100.00%	-
NAPS	1.4736	1.4813	1.2527	1.2103	1.1649	1.1497	1.0568	4.53%
YoY %	-0.52%	18.25%	3.50%	3.90%	1.32%	8.79%	-	-
Horiz. %	139.44%	140.17%	118.54%	114.52%	110.23%	108.79%	100.00%	-

	31/03/22	31/03/21	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/22	31/03/21	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	1.41	1.49	1.69	1.72	1.73	1.55	1.53	-
P/RPS	7.84	11.06	8.66	8.97	9.88	9.42	9.83	-2.96%
YoY %	-29.11%	27.71%	-3.46%	-9.21%	4.88%	-4.17%	-	-
Horiz. %	79.76%	112.51%	88.10%	91.25%	100.51%	95.83%	100.00%	-
P/EPS	11.36	32.49	17.04	15.98	19.86	17.69	17.63	-5.68%
YoY %	-65.04%	90.67%	6.63%	-19.54%	12.27%	0.34%	-	-
Horiz. %	64.44%	184.29%	96.65%	90.64%	112.65%	100.34%	100.00%	-
EY	8.81	3.08	5.87	6.26	5.04	5.65	5.67	6.04%
YoY %	186.04%	-47.53%	-6.23%	24.21%	-10.80%	-0.35%	-	-
Horiz. %	155.38%	54.32%	103.53%	110.41%	88.89%	99.65%	100.00%	-
DY	0.00	1.68	5.87	6.21	5.25	5.47	5.96	-
YoY %	0.00%	-71.38%	-5.48%	18.29%	-4.02%	-8.22%	-	-
Horiz. %	0.00%	28.19%	98.49%	104.19%	88.09%	91.78%	100.00%	-
P/NAPS	0.96	1.01	1.16	1.22	1.28	1.16	1.24	-3.35%
YoY %	-4.95%	-12.93%	-4.92%	-4.69%	10.34%	-6.45%	-	-
Horiz. %	77.42%	81.45%	93.55%	98.39%	103.23%	93.55%	100.00%	-

	31/03/22	31/03/21	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	18/05/22	19/05/21	01/11/18	31/10/17	27/10/16	29/10/15	06/11/14	-
Price	1.45	1.42	1.69	1.72	1.77	1.49	1.51	-
P/RPS	8.06	10.54	8.66	8.97	10.11	9.05	9.70	-2.43%
YoY %	-23.53%	21.71%	-3.46%	-11.28%	11.71%	-6.70%	-	-
Horiz. %	83.09%	108.66%	89.28%	92.47%	104.23%	93.30%	100.00%	-
P/EPS	11.68	30.96	17.04	15.98	20.32	17.01	17.40	-5.17%
YoY %	-62.27%	81.69%	6.63%	-21.36%	19.46%	-2.24%	-	-
Horiz. %	67.13%	177.93%	97.93%	91.84%	116.78%	97.76%	100.00%	-
EY	8.56	3.23	5.87	6.26	4.92	5.88	5.75	5.44%
YoY %	165.02%	-44.97%	-6.23%	27.24%	-16.33%	2.26%	-	-
Horiz. %	148.87%	56.17%	102.09%	108.87%	85.57%	102.26%	100.00%	-
DY	0.00	1.76	5.87	6.21	5.13	5.69	6.04	-
YoY %	0.00%	-70.02%	-5.48%	21.05%	-9.84%	-5.79%	-	-
Horiz. %	0.00%	29.14%	97.19%	102.81%	84.93%	94.21%	100.00%	-
P/NAPS	0.98	0.96	1.16	1.22	1.31	1.11	1.22	-2.87%
YoY %	2.08%	-17.24%	-4.92%	-6.87%	18.02%	-9.02%	-	-
Horiz. %	80.33%	78.69%	95.08%	100.00%	107.38%	90.98%	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