[SUNREIT] YoY Cumulative Quarter Result on 31-Mar-2015 [#3]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
29-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 44.84%
YoY- 4.33%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 424,154 390,332 383,428 338,517 318,571 312,040 303,868 5.71%
PBT 220,578 205,642 200,799 183,537 175,914 163,351 142,179 7.59%
Tax 0 0 0 0 0 0 0 -
NP 220,578 205,642 200,799 183,537 175,914 163,351 142,179 7.59%
-
NP to SH 220,578 205,642 200,799 183,537 175,914 163,351 142,179 7.59%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 203,576 184,690 182,629 154,980 142,657 148,689 161,689 3.91%
-
Net Worth 4,145,786 3,992,347 3,924,547 3,617,086 3,444,349 3,014,420 2,724,515 7.24%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 218,524 203,799 207,560 195,850 184,972 169,841 150,779 6.37%
Div Payout % 99.07% 99.10% 103.37% 106.71% 105.15% 103.97% 106.05% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 4,145,786 3,992,347 3,924,547 3,617,086 3,444,349 3,014,420 2,724,515 7.24%
NOSH 2,945,078 2,945,078 2,939,956 2,931,900 2,922,159 2,704,486 2,687,693 1.53%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 52.00% 52.68% 52.37% 54.22% 55.22% 52.35% 46.79% -
ROE 5.32% 5.15% 5.12% 5.07% 5.11% 5.42% 5.22% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 14.40 13.25 13.04 11.55 10.90 11.54 11.31 4.10%
EPS 7.47 6.98 6.83 6.26 6.02 6.04 5.29 5.91%
DPS 7.42 6.92 7.06 6.68 6.33 6.28 5.61 4.76%
NAPS 1.4077 1.3556 1.3349 1.2337 1.1787 1.1146 1.0137 5.62%
Adjusted Per Share Value based on latest NOSH - 2,943,937
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 12.38 11.40 11.20 9.88 9.30 9.11 8.87 5.71%
EPS 6.44 6.00 5.86 5.36 5.14 4.77 4.15 7.59%
DPS 6.38 5.95 6.06 5.72 5.40 4.96 4.40 6.38%
NAPS 1.2105 1.1657 1.1459 1.0561 1.0057 0.8802 0.7955 7.24%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.60 1.72 1.60 1.57 1.36 1.52 1.25 -
P/RPS 11.11 12.98 12.27 13.60 12.47 13.17 11.06 0.07%
P/EPS 21.36 24.63 23.43 25.08 22.59 25.17 23.63 -1.66%
EY 4.68 4.06 4.27 3.99 4.43 3.97 4.23 1.69%
DY 4.64 4.02 4.41 4.25 4.65 4.13 4.49 0.54%
P/NAPS 1.14 1.27 1.20 1.27 1.15 1.36 1.23 -1.25%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 03/05/18 03/05/17 27/04/16 29/04/15 29/04/14 28/05/13 25/04/12 -
Price 1.65 1.71 1.60 1.66 1.37 1.62 1.24 -
P/RPS 11.46 12.90 12.27 14.38 12.57 14.04 10.97 0.73%
P/EPS 22.03 24.49 23.43 26.52 22.76 26.82 23.44 -1.02%
EY 4.54 4.08 4.27 3.77 4.39 3.73 4.27 1.02%
DY 4.50 4.05 4.41 4.02 4.62 3.88 4.52 -0.07%
P/NAPS 1.17 1.26 1.20 1.35 1.16 1.45 1.22 -0.69%

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