[SUNREIT] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
30-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 32.01%
YoY- -33.61%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 CAGR
Revenue 354,155 349,333 298,479 410,873 283,241 282,639 255,759 4.43%
PBT 232,048 168,649 180,826 138,232 139,454 150,226 135,286 7.45%
Tax 0 0 0 0 0 0 0 -
NP 232,048 168,649 180,826 138,232 139,454 150,226 135,286 7.45%
-
NP to SH 232,048 168,649 180,826 138,232 139,454 150,226 135,286 7.45%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 122,107 180,684 117,653 272,641 143,787 132,413 120,473 0.17%
-
Net Worth 5,084,127 5,017,685 5,054,673 5,077,277 4,290,389 4,146,080 3,991,464 3.27%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 CAGR
Div 159,596 158,226 144,526 113,018 139,302 148,726 134,001 2.35%
Div Payout % 68.78% 93.82% 79.93% 81.76% 99.89% 99.00% 99.05% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 5,084,127 5,017,685 5,054,673 5,077,277 4,290,389 4,146,080 3,991,464 3.27%
NOSH 3,424,807 3,424,807 3,424,807 3,424,807 2,945,078 2,945,078 2,945,078 2.03%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 65.52% 48.28% 60.58% 33.64% 49.24% 53.15% 52.90% -
ROE 4.56% 3.36% 3.58% 2.72% 3.25% 3.62% 3.39% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 CAGR
RPS 10.34 10.20 8.72 12.00 9.62 9.60 8.68 2.36%
EPS 6.60 4.63 4.99 3.62 4.73 5.09 4.60 4.93%
DPS 4.66 4.62 4.22 3.30 4.73 5.05 4.55 0.31%
NAPS 1.4845 1.4651 1.4759 1.4825 1.4568 1.4078 1.3553 1.22%
Adjusted Per Share Value based on latest NOSH - 3,424,807
30/06/24 30/06/23 30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 CAGR
RPS 10.34 10.20 8.72 12.00 8.27 8.25 7.47 4.42%
EPS 6.60 4.63 4.99 3.62 4.07 4.39 3.95 7.08%
DPS 4.66 4.62 4.22 3.30 4.07 4.34 3.91 2.36%
NAPS 1.4845 1.4651 1.4759 1.4825 1.2527 1.2106 1.1655 3.27%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 31/12/18 29/12/17 30/12/16 -
Price 1.55 1.56 1.49 1.43 1.73 1.90 1.72 -
P/RPS 14.99 15.29 17.10 11.92 17.99 19.80 19.81 -3.64%
P/EPS 22.88 31.68 28.22 35.43 36.54 37.25 37.44 -6.35%
EY 4.37 3.16 3.54 2.82 2.74 2.68 2.67 6.78%
DY 3.01 2.96 2.83 2.31 2.73 2.66 2.65 1.71%
P/NAPS 1.04 1.06 1.01 0.96 1.19 1.35 1.27 -2.62%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 CAGR
Date 15/08/24 17/08/23 18/08/22 30/08/21 14/02/19 06/02/18 14/02/17 -
Price 1.65 1.50 1.52 1.44 1.74 1.72 1.77 -
P/RPS 15.96 14.71 17.44 12.00 18.09 17.92 20.38 -3.20%
P/EPS 24.35 30.46 28.79 35.68 36.75 33.72 38.53 -5.93%
EY 4.11 3.28 3.47 2.80 2.72 2.97 2.60 6.29%
DY 2.82 3.08 2.78 2.29 2.72 2.94 2.57 1.24%
P/NAPS 1.11 1.02 1.03 0.97 1.19 1.22 1.31 -2.18%

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