[SUNREIT] YoY 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- 211.05%
YoY- 78.07%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 157,797 145,559 136,252 132,536 123,585 114,937 109,217 5.02%
PBT 15,343 179,055 208,113 218,842 122,897 363,803 235,210 -30.47%
Tax 850 -1,050 -1,000 0 0 -5,896 0 -
NP 16,193 178,005 207,113 218,842 122,897 357,907 235,210 -29.97%
-
NP to SH 16,193 178,005 207,113 218,842 122,897 357,907 235,210 -29.97%
-
Tax Rate -5.54% 0.59% 0.48% 0.00% 0.00% 1.62% 0.00% -
Total Cost 141,604 -32,446 -70,861 -86,306 688 -242,970 -125,993 -
-
Net Worth 5,029,672 4,389,638 4,289,800 4,144,902 3,993,120 3,916,441 3,624,691 4.45%
Dividend
31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 95,894 67,147 63,319 66,853 62,480 60,140 59,387 6.58%
Div Payout % 592.20% 37.72% 30.57% 30.55% 50.84% 16.80% 25.25% -
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 3,993,120 3,916,441 3,624,691 4.45%
NOSH 3,424,807 2,945,078 2,945,078 2,945,078 2,947,170 2,933,663 2,925,497 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 10.26% 122.29% 152.01% 165.12% 99.44% 311.39% 215.36% -
ROE 0.32% 4.06% 4.83% 5.28% 3.08% 9.14% 6.49% -
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 4.61 4.94 4.63 4.50 4.19 3.92 3.73 2.86%
EPS 0.31 5.91 7.04 7.43 4.17 12.20 8.04 -35.17%
DPS 2.80 2.28 2.15 2.27 2.12 2.05 2.03 4.37%
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 4.61 4.25 3.98 3.87 3.61 3.36 3.19 5.02%
EPS 0.31 5.20 6.05 6.39 3.59 10.45 6.87 -33.80%
DPS 2.80 1.96 1.85 1.95 1.82 1.76 1.73 6.62%
NAPS 1.4686 1.2817 1.2526 1.2103 1.1659 1.1436 1.0584 4.45%
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 30.60 37.84 38.26 39.55 39.59 39.31 38.57 -3.03%
P/EPS 298.21 30.94 25.17 23.95 39.81 12.62 17.91 45.42%
EY 0.34 3.23 3.97 4.17 2.51 7.92 5.58 -31.10%
DY 1.99 1.22 1.21 1.28 1.28 1.33 1.41 4.69%
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 30.17 38.24 37.61 38.44 40.06 39.05 38.04 -3.03%
P/EPS 293.98 31.27 24.74 23.28 40.29 12.54 17.66 45.42%
EY 0.34 3.20 4.04 4.30 2.48 7.97 5.66 -31.23%
DY 2.01 1.21 1.24 1.31 1.26 1.34 1.43 4.63%
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