[SUNREIT] YoY Cumulative Quarter Result on 31-Dec-2016 [#2]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
14-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 110.91%
YoY- -0.55%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 410,873 283,241 282,639 255,759 253,083 227,808 210,489 9.32%
PBT 138,232 139,454 150,226 135,286 136,033 126,719 117,434 2.19%
Tax 0 0 0 0 0 0 0 -
NP 138,232 139,454 150,226 135,286 136,033 126,719 117,434 2.19%
-
NP to SH 138,232 139,454 150,226 135,286 136,033 126,719 117,434 2.19%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 272,641 143,787 132,413 120,473 117,050 101,089 93,055 15.40%
-
Net Worth 5,077,277 4,290,389 4,146,080 3,991,464 3,949,392 3,618,368 3,447,359 5.29%
Dividend
30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 113,018 139,302 148,726 134,001 138,694 133,157 123,568 -1.18%
Div Payout % 81.76% 99.89% 99.00% 99.05% 101.96% 105.08% 105.22% -
Equity
30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 5,077,277 4,290,389 4,146,080 3,991,464 3,949,392 3,618,368 3,447,359 5.29%
NOSH 3,424,807 2,945,078 2,945,078 2,945,078 2,957,239 2,926,535 2,921,243 2.14%
Ratio Analysis
30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 33.64% 49.24% 53.15% 52.90% 53.75% 55.63% 55.79% -
ROE 2.72% 3.25% 3.62% 3.39% 3.44% 3.50% 3.41% -
Per Share
30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 12.00 9.62 9.60 8.68 8.56 7.78 7.21 7.02%
EPS 3.62 4.73 5.09 4.60 4.60 4.33 4.02 -1.38%
DPS 3.30 4.73 5.05 4.55 4.69 4.55 4.23 -3.25%
NAPS 1.4825 1.4568 1.4078 1.3553 1.3355 1.2364 1.1801 3.08%
Adjusted Per Share Value based on latest NOSH - 2,945,078
30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 12.00 8.27 8.25 7.47 7.39 6.65 6.15 9.32%
EPS 3.62 4.07 4.39 3.95 3.97 3.70 3.43 0.72%
DPS 3.30 4.07 4.34 3.91 4.05 3.89 3.61 -1.18%
NAPS 1.4825 1.2527 1.2106 1.1655 1.1532 1.0565 1.0066 5.29%
Price Multiplier on Financial Quarter End Date
30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 30/06/21 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.43 1.73 1.90 1.72 1.46 1.52 1.24 -
P/RPS 11.92 17.99 19.80 19.81 17.06 19.53 17.21 -4.77%
P/EPS 35.43 36.54 37.25 37.44 31.74 35.10 30.85 1.86%
EY 2.82 2.74 2.68 2.67 3.15 2.85 3.24 -1.83%
DY 2.31 2.73 2.66 2.65 3.21 2.99 3.41 -5.05%
P/NAPS 0.96 1.19 1.35 1.27 1.09 1.23 1.05 -1.18%
Price Multiplier on Announcement Date
30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 30/08/21 14/02/19 06/02/18 14/02/17 27/01/16 28/01/15 24/01/14 -
Price 1.44 1.74 1.72 1.77 1.48 1.58 1.26 -
P/RPS 12.00 18.09 17.92 20.38 17.29 20.30 17.49 -4.89%
P/EPS 35.68 36.75 33.72 38.53 32.17 36.49 31.34 1.74%
EY 2.80 2.72 2.97 2.60 3.11 2.74 3.19 -1.72%
DY 2.29 2.72 2.94 2.57 3.17 2.88 3.36 -4.98%
P/NAPS 0.97 1.19 1.22 1.31 1.11 1.28 1.07 -1.29%

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