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

Stock

[SUNREIT] SUNWAY REAL ESTATE INVT TRUST

Announcement Date

11-Aug-2016

Admission Sponsor

Sponsor

Financial Year

30-Jun-2016

Quarter

30-Jun-2016 [#4]

Profit Trend

QoQ- 61.2%

YoY- -40.22%

Quarter Report

Sunway REIT 4Q 2016_Announcement.pdf

Latest QR

Upcoming QR

SUNREIT's Result

SUNREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Cumulative Result
Revenue	580,299	560,406	522,868	507,013	453,454	427,788	415,946	5.70%
YoY %	3.55%	7.18%	3.13%	11.81%	6.00%	2.85%	-	-
Horiz. %	139.51%	134.73%	125.71%	121.89%	109.02%	102.85%	100.00%	-
PBT	394,318	428,691	424,484	323,696	547,340	411,124	392,322	0.08%
YoY %	-8.02%	0.99%	31.14%	-40.86%	33.13%	4.79%	-	-
Horiz. %	100.51%	109.27%	108.20%	82.51%	139.51%	104.79%	100.00%	-
Tax	-7,945	-1,000	0	0	-5,896	0	0	-
YoY %	-694.50%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	134.75%	16.96%	0.00%	0.00%	100.00%	-	-	-
NP	386,373	427,691	424,484	323,696	541,444	411,124	392,322	-0.25%
YoY %	-9.66%	0.76%	31.14%	-40.22%	31.70%	4.79%	-	-
Horiz. %	98.48%	109.02%	108.20%	82.51%	138.01%	104.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	386,373	427,691	424,484	323,696	541,444	411,124	392,322	-0.25%
YoY %	-9.66%	0.76%	31.14%	-40.22%	31.70%	4.79%	-	-
Horiz. %	98.48%	109.02%	108.20%	82.51%	138.01%	104.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.01%	0.23%	0.00%	0.00%	1.08%	0.00%	0.00%	-
YoY %	773.91%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	186.11%	21.30%	0.00%	0.00%	100.00%	-	-	-
Total Cost	193,926	132,715	98,384	183,317	-87,990	16,664	23,624	42.00%
YoY %	46.12%	34.89%	-46.33%	308.34%	-628.02%	-29.46%	-	-
Horiz. %	820.89%	561.78%	416.46%	775.98%	-372.46%	70.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	2.33%	3.50%	3.96%	1.82%	8.08%	10.34%	-	-
Horiz. %	133.69%	130.65%	126.24%	121.43%	119.25%	110.34%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	282,432	281,843	270,652	270,139	256,056	244,452	230,777	3.42%
YoY %	0.21%	4.13%	0.19%	5.50%	4.75%	5.93%	-	-
Horiz. %	122.38%	122.13%	117.28%	117.06%	110.95%	105.93%	100.00%	-
Div Payout %	73.10%	65.90%	63.76%	83.45%	47.29%	59.46%	58.82%	-
YoY %	10.93%	3.36%	-23.59%	76.46%	-20.47%	1.09%	-	-
Horiz. %	124.28%	112.04%	108.40%	141.87%	80.40%	101.09%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
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%
YoY %	2.33%	3.50%	3.96%	1.82%	8.08%	10.34%	-	-
Horiz. %	133.69%	130.65%	126.24%	121.43%	119.25%	110.34%	100.00%	-
NOSH	2,945,078	2,945,078	2,945,078	2,942,690	2,933,066	2,924,068	2,780,453	0.96%
YoY %	0.00%	0.00%	0.08%	0.33%	0.31%	5.17%	-	-
Horiz. %	105.92%	105.92%	105.92%	105.83%	105.49%	105.17%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	66.58%	76.32%	81.18%	63.84%	119.40%	96.10%	94.32%	-
YoY %	-12.76%	-5.99%	27.16%	-46.53%	24.25%	1.89%	-	-
Horiz. %	70.59%	80.92%	86.07%	67.68%	126.59%	101.89%	100.00%	-
ROE	8.80%	9.97%	10.24%	8.12%	13.83%	11.35%	11.95%	-
YoY %	-11.74%	-2.64%	26.11%	-41.29%	21.85%	-5.02%	-	-
Horiz. %	73.64%	83.43%	85.69%	67.95%	115.73%	94.98%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	19.70	19.03	17.75	17.23	15.46	14.63	14.96	4.69%
YoY %	3.52%	7.21%	3.02%	11.45%	5.67%	-2.21%	-	-
Horiz. %	131.68%	127.21%	118.65%	115.17%	103.34%	97.79%	100.00%	-
EPS	12.98	14.52	14.41	11.00	18.46	14.06	14.11	-1.38%
YoY %	-10.61%	0.76%	31.00%	-40.41%	31.29%	-0.35%	-	-
Horiz. %	91.99%	102.91%	102.13%	77.96%	130.83%	99.65%	100.00%	-
DPS	9.59	9.57	9.19	9.18	8.73	8.36	8.30	2.43%
YoY %	0.21%	4.13%	0.11%	5.15%	4.43%	0.72%	-	-
Horiz. %	115.54%	115.30%	110.72%	110.60%	105.18%	100.72%	100.00%	-
NAPS	1.4905	1.4566	1.4074	1.3549	1.335	1.239	1.1809	3.95%
YoY %	2.33%	3.50%	3.87%	1.49%	7.75%	4.92%	-	-
Horiz. %	126.22%	123.35%	119.18%	114.73%	113.05%	104.92%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 2,947,170
RPS	16.94	16.36	15.27	14.80	13.24	12.49	12.15	5.69%
YoY %	3.55%	7.14%	3.18%	11.78%	6.00%	2.80%	-	-
Horiz. %	139.42%	134.65%	125.68%	121.81%	108.97%	102.80%	100.00%	-
EPS	11.28	12.49	12.39	9.45	15.81	12.00	11.46	-0.26%
YoY %	-9.69%	0.81%	31.11%	-40.23%	31.75%	4.71%	-	-
Horiz. %	98.43%	108.99%	108.12%	82.46%	137.96%	104.71%	100.00%	-
DPS	8.25	8.23	7.90	7.89	7.48	7.14	6.74	3.42%
YoY %	0.24%	4.18%	0.13%	5.48%	4.76%	5.93%	-	-
Horiz. %	122.40%	122.11%	117.21%	117.06%	110.98%	105.93%	100.00%	-
NAPS	1.2817	1.2526	1.2103	1.1642	1.1433	1.0578	0.9587	4.95%
YoY %	2.32%	3.50%	3.96%	1.83%	8.08%	10.34%	-	-
Horiz. %	133.69%	130.66%	126.24%	121.44%	119.26%	110.34%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	2.04%	-7.28%	4.15%	-3.31%	1.22%	-4.37%	-	-
Horiz. %	92.23%	90.38%	97.47%	93.59%	96.79%	95.63%	100.00%	-
P/EPS	14.25	12.19	12.35	15.09	8.34	10.24	10.91	4.54%
YoY %	16.90%	-1.30%	-18.16%	80.94%	-18.55%	-6.14%	-	-
Horiz. %	130.61%	111.73%	113.20%	138.31%	76.44%	93.86%	100.00%	-
EY	7.02	8.20	8.10	6.63	11.99	9.76	9.16	-4.33%
YoY %	-14.39%	1.23%	22.17%	-44.70%	22.85%	6.55%	-	-
Horiz. %	76.64%	89.52%	88.43%	72.38%	130.90%	106.55%	100.00%	-
DY	5.13	5.41	5.16	5.53	5.67	5.81	5.39	-0.82%
YoY %	-5.18%	4.84%	-6.69%	-2.47%	-2.41%	7.79%	-	-
Horiz. %	95.18%	100.37%	95.73%	102.60%	105.19%	107.79%	100.00%	-
P/NAPS	1.25	1.22	1.26	1.23	1.15	1.16	1.30	-0.65%
YoY %	2.46%	-3.17%	2.44%	6.96%	-0.86%	-10.77%	-	-
Horiz. %	96.15%	93.85%	96.92%	94.62%	88.46%	89.23%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
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%
YoY %	4.92%	-6.16%	-0.10%	-1.52%	1.96%	9.22%	-	-
Horiz. %	107.87%	102.81%	109.56%	109.67%	111.36%	109.22%	100.00%	-
P/EPS	14.41	11.98	12.00	15.27	8.29	10.10	9.43	7.31%
YoY %	20.28%	-0.17%	-21.41%	84.20%	-17.92%	7.10%	-	-
Horiz. %	152.81%	127.04%	127.25%	161.93%	87.91%	107.10%	100.00%	-
EY	6.94	8.35	8.33	6.55	12.07	9.90	10.61	-6.82%
YoY %	-16.89%	0.24%	27.18%	-45.73%	21.92%	-6.69%	-	-
Horiz. %	65.41%	78.70%	78.51%	61.73%	113.76%	93.31%	100.00%	-
DY	5.07	5.50	5.31	5.46	5.71	5.89	6.24	-3.39%
YoY %	-7.82%	3.58%	-2.75%	-4.38%	-3.06%	-5.61%	-	-
Horiz. %	81.25%	88.14%	85.10%	87.50%	91.51%	94.39%	100.00%	-
P/NAPS	1.27	1.19	1.23	1.24	1.15	1.15	1.13	1.96%
YoY %	6.72%	-3.25%	-0.81%	7.83%	0.00%	1.77%	-	-
Horiz. %	112.39%	105.31%	108.85%	109.73%	101.77%	101.77%	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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 03 May 2024

MQ Trader

MQ Trading Signals

2024-05-03 16:35:00

EMA 5

5 Mins

SELL

2024-05-03 16:30:00

ADX

30 Mins

SELL

2024-05-03 16:10:00

EMA 5

5 Mins

BUY

2024-05-03 15:30:00

EMA 5

10 Mins

SELL

2024-05-03 15:10:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

325

PTRANS

PERAK TRANSIT BERHAD

324

HLIND

HONG LEONG INDUSTRIES BHD

316

YTLPOWR

YTL POWER INTERNATIONAL BHD

259

MYEG

MY E.G. SERVICES BHD

210

YTL

YTL CORPORATION BHD

170

PBBANK

PUBLIC BANK BHD

165

TENAGA

TENAGA NASIONAL BHD

149

GENTING

GENTING BHD

144

Daily Stocks

HSI-CXG

0.17

+0.045

298,546,700

FITTERS

0.05

0.00

165,064,000

HSI-HUT

0.23

-0.04

159,197,600

INGENIEU

0.115

-0.015

157,218,400

BPURI

0.075

0.00

79,318,900

TWL

0.03

0.00

77,339,300

MYEG

0.92

+0.015

65,841,200

HSI-HS2

0.12

-0.04

53,942,300

SNS

0.395

+0.015

48,264,300

YTL

3.26

+0.10

47,464,600

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

MPI

31.00

+0.58

287,000

AJI

20.30

+0.56

1,012,600

DLADY

34.22

+0.52

27,900

NESTLE

128.30

+0.40

52,100

SAM

5.16

+0.33

1,225,400

TENAGA

12.32

+0.30

14,734,300

HUMEIND-LA

4.18

+0.30

17,600

ARKA

1.95

+0.19

156,200

YTLPOWR

4.79

+0.18

29,688,300

More gainer Stocks

HSI-HWB

0.215

-0.255

307,700

ORIENT

6.97

-0.18

1,220,900

APOLLO

6.86

-0.18

238,200

TAANN

4.09

-0.15

689,100

NIO-C8

0.025

-0.14

50,500

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HS4

0.125

-0.115

126,200

HSI-HWC

0.085

-0.115

40,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More