[SUNREIT] YoY Quarter Result on 31-Dec-2021

Announcement Date
28-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021
Profit Trend
QoQ- -60.56%
YoY- 220.11%
View:
Show?
Quarter Result
31/12/21 30/09/19 31/12/19 31/03/20 30/06/20 CAGR
Revenue 157,797 155,352 155,798 140,800 104,925 31.16%
PBT 15,343 78,824 77,202 65,663 -14,382 -
Tax 850 0 0 0 900 -3.72%
NP 16,193 78,824 77,202 65,663 -13,482 -
-
NP to SH 16,193 78,824 77,202 65,663 -13,482 -
-
Tax Rate -5.54% 0.00% 0.00% 0.00% - -
Total Cost 141,604 76,528 78,596 75,137 118,407 12.63%
-
Net Worth 5,029,672 4,388,460 4,389,344 4,389,638 4,359,893 9.96%
Dividend
31/12/21 30/09/19 31/12/19 31/03/20 30/06/20 CAGR
Div 95,894 73,626 72,154 - 70,092 23.16%
Div Payout % 592.20% 93.41% 93.46% - 0.00% -
Equity
31/12/21 30/09/19 31/12/19 31/03/20 30/06/20 CAGR
Net Worth 5,029,672 4,388,460 4,389,344 4,389,638 4,359,893 9.96%
NOSH 3,424,807 2,945,078 2,945,078 2,945,078 2,945,078 10.55%
Ratio Analysis
31/12/21 30/09/19 31/12/19 31/03/20 30/06/20 CAGR
NP Margin 10.26% 50.74% 49.55% 46.64% -12.85% -
ROE 0.32% 1.80% 1.76% 1.50% -0.31% -
Per Share
31/12/21 30/09/19 31/12/19 31/03/20 30/06/20 CAGR
RPS 4.61 5.27 5.29 4.78 3.56 18.74%
EPS 0.31 2.50 2.45 2.06 -0.61 -
DPS 2.80 2.50 2.45 0.00 2.38 11.41%
NAPS 1.4686 1.4901 1.4904 1.4905 1.4804 -0.53%
Adjusted Per Share Value based on latest NOSH - 3,424,807
31/12/21 30/09/19 31/12/19 31/03/20 30/06/20 CAGR
RPS 4.61 4.54 4.55 4.11 3.06 31.31%
EPS 0.31 2.30 2.25 1.92 -0.39 -
DPS 2.80 2.15 2.11 0.00 2.05 23.03%
NAPS 1.4686 1.2814 1.2816 1.2817 1.273 9.96%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/19 31/12/19 31/03/20 30/06/20 CAGR
Date 31/12/21 30/09/19 31/12/19 31/03/20 30/06/20 -
Price 1.41 1.92 1.82 1.59 1.62 -
P/RPS 30.60 36.40 34.40 33.26 45.47 -23.14%
P/EPS 298.21 71.74 69.43 71.31 -353.88 -
EY 0.34 1.39 1.44 1.40 -0.28 -
DY 1.99 1.30 1.35 0.00 1.47 22.30%
P/NAPS 0.96 1.29 1.22 1.07 1.09 -8.09%
Price Multiplier on Announcement Date
31/12/21 30/09/19 31/12/19 31/03/20 30/06/20 CAGR
Date 28/01/22 05/11/19 13/02/20 19/05/20 03/08/20 -
Price 1.39 1.83 1.88 1.59 1.50 -
P/RPS 30.17 34.69 35.54 33.26 42.10 -19.87%
P/EPS 293.98 68.37 71.72 71.31 -327.67 -
EY 0.34 1.46 1.39 1.40 -0.31 -
DY 2.01 1.37 1.30 0.00 1.59 16.86%
P/NAPS 0.95 1.23 1.26 1.07 1.01 -3.98%

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