[SUNREIT] YoY Quarter Result on 31-Mar-2016 [#3]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
27-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- -9.44%
YoY- 13.99%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 151,499 141,515 134,573 130,345 110,709 108,082 106,448 6.05%
PBT 75,809 70,352 70,356 64,766 56,818 58,480 55,220 5.42%
Tax -6,895 0 0 0 0 0 0 -
NP 68,914 70,352 70,356 64,766 56,818 58,480 55,220 3.75%
-
NP to SH 68,914 70,352 70,356 64,766 56,818 58,480 55,220 3.75%
-
Tax Rate 9.10% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 82,585 71,163 64,217 65,579 53,891 49,602 51,228 8.28%
-
Net Worth 4,283,321 4,145,786 3,992,347 3,876,956 3,631,936 3,446,518 3,031,931 5.92%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 75,983 69,798 69,798 68,832 62,705 61,403 56,036 5.20%
Div Payout % 110.26% 99.21% 99.21% 106.28% 110.36% 105.00% 101.48% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 4,283,321 4,145,786 3,992,347 3,876,956 3,631,936 3,446,518 3,031,931 5.92%
NOSH 2,945,078 2,945,078 2,945,078 2,904,304 2,943,937 2,924,000 2,720,197 1.33%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 45.49% 49.71% 52.28% 49.69% 51.32% 54.11% 51.88% -
ROE 1.61% 1.70% 1.76% 1.67% 1.56% 1.70% 1.82% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 5.14 4.81 4.57 4.49 3.76 3.70 3.91 4.66%
EPS 2.34 2.38 2.38 2.23 1.93 2.00 2.03 2.39%
DPS 2.58 2.37 2.37 2.37 2.13 2.10 2.06 3.82%
NAPS 1.4544 1.4077 1.3556 1.3349 1.2337 1.1787 1.1146 4.53%
Adjusted Per Share Value based on latest NOSH - 2,904,304
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 4.42 4.13 3.93 3.81 3.23 3.16 3.11 6.03%
EPS 2.01 2.05 2.05 1.89 1.66 1.71 1.61 3.76%
DPS 2.22 2.04 2.04 2.01 1.83 1.79 1.64 5.17%
NAPS 1.2507 1.2105 1.1657 1.132 1.0605 1.0063 0.8853 5.92%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.80 1.60 1.72 1.60 1.57 1.36 1.52 -
P/RPS 34.99 33.30 37.64 35.65 41.75 36.79 38.84 -1.72%
P/EPS 76.92 66.98 72.00 71.75 81.35 68.00 74.88 0.44%
EY 1.30 1.49 1.39 1.39 1.23 1.47 1.34 -0.50%
DY 1.43 1.48 1.38 1.48 1.36 1.54 1.36 0.83%
P/NAPS 1.24 1.14 1.27 1.20 1.27 1.15 1.36 -1.52%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 02/05/19 03/05/18 03/05/17 27/04/16 29/04/15 29/04/14 28/05/13 -
Price 1.87 1.65 1.71 1.60 1.66 1.37 1.62 -
P/RPS 36.35 34.34 37.42 35.65 44.14 37.06 41.40 -2.14%
P/EPS 79.92 69.07 71.58 71.75 86.01 68.50 79.80 0.02%
EY 1.25 1.45 1.40 1.39 1.16 1.46 1.25 0.00%
DY 1.38 1.44 1.39 1.48 1.28 1.53 1.27 1.39%
P/NAPS 1.29 1.17 1.26 1.20 1.35 1.16 1.45 -1.92%

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