[SUNREIT] YoY TTM Result on 30-Jun-2014 [#4]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
11-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 1.54%
YoY- 4.79%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 522,868 507,013 453,454 427,788 415,946 406,426 327,416 8.10%
PBT 424,484 323,696 547,340 411,124 392,322 420,463 553,663 -4.32%
Tax 0 0 -5,896 0 0 0 0 -
NP 424,484 323,696 541,444 411,124 392,322 420,463 553,663 -4.32%
-
NP to SH 424,484 323,696 541,444 411,124 392,322 420,463 553,663 -4.32%
-
Tax Rate 0.00% 0.00% 1.08% 0.00% 0.00% 0.00% 0.00% -
Total Cost 98,384 183,317 -87,990 16,664 23,624 -14,037 -226,247 -
-
Net Worth 4,144,902 3,993,120 3,916,441 3,624,691 3,350,580 2,951,855 2,767,926 6.95%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 270,652 270,031 256,003 244,360 227,143 201,359 176,402 7.38%
Div Payout % 63.76% 83.42% 47.28% 59.44% 57.90% 47.89% 31.86% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 4,144,902 3,993,120 3,916,441 3,624,691 3,350,580 2,951,855 2,767,926 6.95%
NOSH 2,945,078 2,947,170 2,933,663 2,925,497 2,837,311 2,691,334 2,683,919 1.55%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 81.18% 63.84% 119.40% 96.10% 94.32% 103.45% 169.10% -
ROE 10.24% 8.11% 13.82% 11.34% 11.71% 14.24% 20.00% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 17.75 17.20 15.46 14.62 14.66 15.10 12.20 6.44%
EPS 14.41 10.98 18.46 14.05 13.83 15.62 20.63 -5.79%
DPS 9.19 9.18 8.73 8.36 8.01 7.50 6.58 5.72%
NAPS 1.4074 1.3549 1.335 1.239 1.1809 1.0968 1.0313 5.31%
Adjusted Per Share Value based on latest NOSH - 2,925,497
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 15.27 14.80 13.24 12.49 12.15 11.87 9.56 8.11%
EPS 12.39 9.45 15.81 12.00 11.46 12.28 16.17 -4.33%
DPS 7.90 7.88 7.47 7.14 6.63 5.88 5.15 7.38%
NAPS 1.2103 1.1659 1.1436 1.0584 0.9783 0.8619 0.8082 6.95%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.78 1.66 1.54 1.44 1.54 1.36 1.11 -
P/RPS 10.03 9.65 9.96 9.85 10.50 9.01 9.10 1.63%
P/EPS 12.35 15.11 8.34 10.25 11.14 8.71 5.38 14.83%
EY 8.10 6.62 11.98 9.76 8.98 11.49 18.58 -12.91%
DY 5.16 5.53 5.67 5.81 5.20 5.51 5.93 -2.28%
P/NAPS 1.26 1.23 1.15 1.16 1.30 1.24 1.08 2.60%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 10/08/17 11/08/16 11/08/15 11/08/14 06/08/13 07/08/12 11/08/11 -
Price 1.73 1.68 1.53 1.42 1.33 1.46 1.07 -
P/RPS 9.74 9.77 9.90 9.71 9.07 9.67 8.77 1.76%
P/EPS 12.00 15.30 8.29 10.10 9.62 9.35 5.19 14.97%
EY 8.33 6.54 12.06 9.90 10.40 10.70 19.28 -13.04%
DY 5.31 5.46 5.71 5.89 6.02 5.14 6.15 -2.41%
P/NAPS 1.23 1.24 1.15 1.15 1.13 1.33 1.04 2.83%

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