[SUNREIT] YoY Quarter Result on 30-Jun-2018 [#4]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
09-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- 194.4%
YoY- -5.36%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 186,732 157,797 145,559 136,252 132,536 123,585 114,937 6.67%
PBT 60,139 15,343 179,055 208,113 218,842 122,897 363,803 -21.31%
Tax -9,317 850 -1,050 -1,000 0 0 -5,896 6.28%
NP 50,822 16,193 178,005 207,113 218,842 122,897 357,907 -22.88%
-
NP to SH 50,822 16,193 178,005 207,113 218,842 122,897 357,907 -22.88%
-
Tax Rate 15.49% -5.54% 0.59% 0.48% 0.00% 0.00% 1.62% -
Total Cost 135,910 141,604 -32,446 -70,861 -86,306 688 -242,970 -
-
Net Worth 5,017,000 5,029,672 4,389,638 4,289,800 4,144,902 3,993,120 3,916,441 3.35%
Dividend
31/12/22 31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 171,240 95,894 67,147 63,319 66,853 62,480 60,140 14.95%
Div Payout % 336.94% 592.20% 37.72% 30.57% 30.55% 50.84% 16.80% -
Equity
31/12/22 31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 5,017,000 5,029,672 4,389,638 4,289,800 4,144,902 3,993,120 3,916,441 3.35%
NOSH 3,424,807 3,424,807 2,945,078 2,945,078 2,945,078 2,947,170 2,933,663 2.08%
Ratio Analysis
31/12/22 31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 27.22% 10.26% 122.29% 152.01% 165.12% 99.44% 311.39% -
ROE 1.01% 0.32% 4.06% 4.83% 5.28% 3.08% 9.14% -
Per Share
31/12/22 31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 5.45 4.61 4.94 4.63 4.50 4.19 3.92 4.48%
EPS 1.33 0.31 5.91 7.04 7.43 4.17 12.20 -25.55%
DPS 5.00 2.80 2.28 2.15 2.27 2.12 2.05 12.60%
NAPS 1.4649 1.4686 1.4905 1.4566 1.4074 1.3549 1.335 1.24%
Adjusted Per Share Value based on latest NOSH - 2,945,078
31/12/22 31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 5.45 4.61 4.25 3.98 3.87 3.61 3.36 6.65%
EPS 1.33 0.31 5.20 6.05 6.39 3.59 10.45 -24.00%
DPS 5.00 2.80 1.96 1.85 1.95 1.82 1.76 14.91%
NAPS 1.4649 1.4686 1.2817 1.2526 1.2103 1.1659 1.1436 3.35%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/12/22 31/12/21 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.46 1.41 1.87 1.77 1.78 1.66 1.54 -
P/RPS 26.78 30.60 37.84 38.26 39.55 39.59 39.31 -4.98%
P/EPS 98.39 298.21 30.94 25.17 23.95 39.81 12.62 31.45%
EY 1.02 0.34 3.23 3.97 4.17 2.51 7.92 -23.88%
DY 3.42 1.99 1.22 1.21 1.28 1.28 1.33 13.40%
P/NAPS 1.00 0.96 1.25 1.22 1.26 1.23 1.15 -1.84%
Price Multiplier on Announcement Date
31/12/22 31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/01/23 28/01/22 08/08/19 09/08/18 10/08/17 11/08/16 11/08/15 -
Price 1.59 1.39 1.89 1.74 1.73 1.68 1.53 -
P/RPS 29.16 30.17 38.24 37.61 38.44 40.06 39.05 -3.81%
P/EPS 107.15 293.98 31.27 24.74 23.28 40.29 12.54 33.06%
EY 0.93 0.34 3.20 4.04 4.30 2.48 7.97 -24.87%
DY 3.14 2.01 1.21 1.24 1.31 1.26 1.34 12.00%
P/NAPS 1.09 0.95 1.27 1.19 1.23 1.24 1.15 -0.71%

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