[SUNREIT] YoY Cumulative Quarter Result on 30-Jun-2017 [#4]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
10-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- 106.42%
YoY- 31.14%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 675,558 580,299 560,406 522,868 507,013 453,454 427,788 6.27%
PBT 194,634 394,318 428,691 424,484 323,696 547,340 411,124 -9.47%
Tax 850 -7,945 -1,000 0 0 -5,896 0 -
NP 195,484 386,373 427,691 424,484 323,696 541,444 411,124 -9.42%
-
NP to SH 195,484 386,373 427,691 424,484 323,696 541,444 411,124 -9.42%
-
Tax Rate -0.44% 2.01% 0.23% 0.00% 0.00% 1.08% 0.00% -
Total Cost 480,074 193,926 132,715 98,384 183,317 -87,990 16,664 56.44%
-
Net Worth 5,029,672 4,389,638 4,289,800 4,144,902 3,987,051 3,915,643 3,622,920 4.46%
Dividend
31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 208,913 282,432 281,843 270,652 270,139 256,056 244,452 -2.07%
Div Payout % 106.87% 73.10% 65.90% 63.76% 83.45% 47.29% 59.46% -
Equity
31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 5,029,672 4,389,638 4,289,800 4,144,902 3,987,051 3,915,643 3,622,920 4.46%
NOSH 3,424,807 2,945,078 2,945,078 2,945,078 2,942,690 2,933,066 2,924,068 2.12%
Ratio Analysis
31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 28.94% 66.58% 76.32% 81.18% 63.84% 119.40% 96.10% -
ROE 3.89% 8.80% 9.97% 10.24% 8.12% 13.83% 11.35% -
Per Share
31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 19.73 19.70 19.03 17.75 17.23 15.46 14.63 4.06%
EPS 4.98 12.98 14.52 14.41 11.00 18.46 14.06 -12.90%
DPS 6.10 9.59 9.57 9.19 9.18 8.73 8.36 -4.11%
NAPS 1.4686 1.4905 1.4566 1.4074 1.3549 1.335 1.239 2.28%
Adjusted Per Share Value based on latest NOSH - 2,945,078
31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 19.73 16.94 16.36 15.27 14.80 13.24 12.49 6.27%
EPS 4.98 11.28 12.49 12.39 9.45 15.81 12.00 -11.05%
DPS 6.10 8.25 8.23 7.90 7.89 7.48 7.14 -2.07%
NAPS 1.4686 1.2817 1.2526 1.2103 1.1642 1.1433 1.0578 4.46%
Price Multiplier on Financial Quarter End Date
31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 31/12/21 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.41 1.87 1.77 1.78 1.66 1.54 1.44 -
P/RPS 7.15 9.49 9.30 10.03 9.63 9.96 9.84 -4.16%
P/EPS 24.70 14.25 12.19 12.35 15.09 8.34 10.24 12.44%
EY 4.05 7.02 8.20 8.10 6.63 11.99 9.76 -11.05%
DY 4.33 5.13 5.41 5.16 5.53 5.67 5.81 -3.83%
P/NAPS 0.96 1.25 1.22 1.26 1.23 1.15 1.16 -2.48%
Price Multiplier on Announcement Date
31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/01/22 08/08/19 09/08/18 10/08/17 11/08/16 11/08/15 11/08/14 -
Price 1.39 1.89 1.74 1.73 1.68 1.53 1.42 -
P/RPS 7.05 9.59 9.14 9.74 9.75 9.90 9.71 -4.17%
P/EPS 24.35 14.41 11.98 12.00 15.27 8.29 10.10 12.43%
EY 4.11 6.94 8.35 8.33 6.55 12.07 9.90 -11.04%
DY 4.39 5.07 5.50 5.31 5.46 5.71 5.89 -3.83%
P/NAPS 0.95 1.27 1.19 1.23 1.24 1.15 1.15 -2.51%

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