[SUNREIT] YoY Quarter Result on 31-Dec-2022 [#4]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
30-Jan-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -44.7%
YoY- 213.85%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
Quarter Result
31/12/24 31/12/23 31/12/22 31/12/21 30/06/19 30/06/18 30/06/17 CAGR
Revenue 220,850 190,521 186,732 157,797 145,559 136,252 132,536 7.03%
PBT 206,460 78,935 60,139 15,343 179,055 208,113 218,842 -0.77%
Tax -2,900 -1,365 -9,317 850 -1,050 -1,000 0 -
NP 203,560 77,570 50,822 16,193 178,005 207,113 218,842 -0.95%
-
NP to SH 203,560 77,570 50,822 16,193 178,005 207,113 218,842 -0.95%
-
Tax Rate 1.40% 1.73% 15.49% -5.54% 0.59% 0.48% 0.00% -
Total Cost 17,290 112,951 135,910 141,604 -32,446 -70,861 -86,306 -
-
Net Worth 5,308,676 5,015,973 5,017,000 5,029,672 4,389,638 4,289,800 4,144,902 3.35%
Dividend
31/12/24 31/12/23 31/12/22 31/12/21 30/06/19 30/06/18 30/06/17 CAGR
Div 187,093 160,280 171,240 95,894 67,147 63,319 66,853 14.68%
Div Payout % 91.91% 206.63% 336.94% 592.20% 37.72% 30.57% 30.55% -
Equity
31/12/24 31/12/23 31/12/22 31/12/21 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 5,308,676 5,015,973 5,017,000 5,029,672 4,389,638 4,289,800 4,144,902 3.35%
NOSH 3,503,614 3,424,807 3,424,807 3,424,807 2,945,078 2,945,078 2,945,078 2.33%
Ratio Analysis
31/12/24 31/12/23 31/12/22 31/12/21 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 92.17% 40.71% 27.22% 10.26% 122.29% 152.01% 165.12% -
ROE 3.83% 1.55% 1.01% 0.32% 4.06% 4.83% 5.28% -
Per Share
31/12/24 31/12/23 31/12/22 31/12/21 30/06/19 30/06/18 30/06/17 CAGR
RPS 6.30 5.56 5.45 4.61 4.94 4.63 4.50 4.58%
EPS 5.81 2.12 1.33 0.31 5.91 7.04 7.43 -3.22%
DPS 5.34 4.68 5.00 2.80 2.28 2.15 2.27 12.06%
NAPS 1.5152 1.4646 1.4649 1.4686 1.4905 1.4566 1.4074 0.98%
Adjusted Per Share Value based on latest NOSH - 3,424,807
31/12/24 31/12/23 31/12/22 31/12/21 30/06/19 30/06/18 30/06/17 CAGR
RPS 6.30 5.44 5.33 4.50 4.15 3.89 3.78 7.03%
EPS 5.81 2.21 1.45 0.46 5.08 5.91 6.25 -0.96%
DPS 5.34 4.57 4.89 2.74 1.92 1.81 1.91 14.67%
NAPS 1.5152 1.4317 1.432 1.4356 1.2529 1.2244 1.183 3.35%
Price Multiplier on Financial Quarter End Date
31/12/24 31/12/23 31/12/22 31/12/21 30/06/19 30/06/18 30/06/17 CAGR
Date 31/12/24 29/12/23 30/12/22 31/12/21 28/06/19 29/06/18 30/06/17 -
Price 1.85 1.54 1.46 1.41 1.87 1.77 1.78 -
P/RPS 29.35 27.68 26.78 30.60 37.84 38.26 39.55 -3.89%
P/EPS 31.84 67.99 98.39 298.21 30.94 25.17 23.95 3.86%
EY 3.14 1.47 1.02 0.34 3.23 3.97 4.17 -3.70%
DY 2.89 3.04 3.42 1.99 1.22 1.21 1.28 11.45%
P/NAPS 1.22 1.05 1.00 0.96 1.25 1.22 1.26 -0.42%
Price Multiplier on Announcement Date
31/12/24 31/12/23 31/12/22 31/12/21 30/06/19 30/06/18 30/06/17 CAGR
Date 03/02/25 30/01/24 30/01/23 28/01/22 08/08/19 09/08/18 10/08/17 -
Price 1.87 1.59 1.59 1.39 1.89 1.74 1.73 -
P/RPS 29.67 28.58 29.16 30.17 38.24 37.61 38.44 -3.38%
P/EPS 32.19 70.20 107.15 293.98 31.27 24.74 23.28 4.40%
EY 3.11 1.42 0.93 0.34 3.20 4.04 4.30 -4.22%
DY 2.86 2.94 3.14 2.01 1.21 1.24 1.31 10.95%
P/NAPS 1.23 1.09 1.09 0.95 1.27 1.19 1.23 0.00%

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