[SUNREIT] YoY Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
27-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 5.43%
YoY- 7.35%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 566,482 565,278 511,518 506,166 455,616 420,978 411,184 5.48%
PBT 278,908 300,452 270,572 272,066 253,438 234,868 216,262 4.32%
Tax 0 0 0 0 0 0 0 -
NP 278,908 300,452 270,572 272,066 253,438 234,868 216,262 4.32%
-
NP to SH 278,908 300,452 270,572 272,066 253,438 234,868 216,262 4.32%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 287,574 264,826 240,946 234,100 202,178 186,110 194,922 6.69%
-
Net Worth 4,290,389 4,146,080 3,991,464 3,949,392 3,618,368 3,447,359 2,956,479 6.39%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 278,604 297,452 268,002 277,389 266,314 247,137 227,587 3.42%
Div Payout % 99.89% 99.00% 99.05% 101.96% 105.08% 105.22% 105.24% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 4,290,389 4,146,080 3,991,464 3,949,392 3,618,368 3,447,359 2,956,479 6.39%
NOSH 2,945,078 2,945,078 2,945,078 2,957,239 2,926,535 2,921,243 2,696,533 1.47%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 49.24% 53.15% 52.90% 53.75% 55.63% 55.79% 52.59% -
ROE 6.50% 7.25% 6.78% 6.89% 7.00% 6.81% 7.31% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 19.23 19.19 17.37 17.12 15.57 14.41 15.25 3.93%
EPS 9.46 10.18 9.20 9.20 8.66 8.04 8.02 2.78%
DPS 9.46 10.10 9.10 9.38 9.10 8.46 8.44 1.91%
NAPS 1.4568 1.4078 1.3553 1.3355 1.2364 1.1801 1.0964 4.84%
Adjusted Per Share Value based on latest NOSH - 2,967,634
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 16.54 16.51 14.94 14.78 13.30 12.29 12.01 5.47%
EPS 8.14 8.77 7.90 7.94 7.40 6.86 6.31 4.33%
DPS 8.13 8.69 7.83 8.10 7.78 7.22 6.65 3.40%
NAPS 1.2527 1.2106 1.1655 1.1532 1.0565 1.0066 0.8633 6.39%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.73 1.90 1.72 1.46 1.52 1.24 1.55 -
P/RPS 8.99 9.90 9.90 8.53 9.76 8.60 10.16 -2.01%
P/EPS 18.27 18.62 18.72 15.87 17.55 15.42 19.33 -0.93%
EY 5.47 5.37 5.34 6.30 5.70 6.48 5.17 0.94%
DY 5.47 5.32 5.29 6.42 5.99 6.82 5.45 0.06%
P/NAPS 1.19 1.35 1.27 1.09 1.23 1.05 1.41 -2.78%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 14/02/19 06/02/18 14/02/17 27/01/16 28/01/15 24/01/14 23/01/13 -
Price 1.74 1.72 1.77 1.48 1.58 1.26 1.51 -
P/RPS 9.05 8.96 10.19 8.65 10.15 8.74 9.90 -1.48%
P/EPS 18.37 16.86 19.27 16.09 18.24 15.67 18.83 -0.41%
EY 5.44 5.93 5.19 6.22 5.48 6.38 5.31 0.40%
DY 5.44 5.87 5.14 6.34 5.76 6.71 5.59 -0.45%
P/NAPS 1.19 1.22 1.31 1.11 1.28 1.07 1.38 -2.43%

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