[SUNREIT] YoY TTM Result on 30-Jun-2015 [#4]

Stock

[SUNREIT] SUNWAY REAL ESTATE INVT TRUST

Announcement Date

11-Aug-2015

Admission Sponsor

Sponsor

Financial Year

30-Jun-2015

Quarter

30-Jun-2015 [#4]

Profit Trend

QoQ- 29.3%

YoY- 31.7%

Quarter Report

Sunway REIT_4Q 2015 announcement.pdf

Latest QR

Upcoming QR

SUNREIT's Result

SUNREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
TTM Result
Revenue	560,406	522,868	507,013	453,454	427,788	415,946	406,426	5.49%
YoY %	7.18%	3.13%	11.81%	6.00%	2.85%	2.34%	-	-
Horiz. %	137.89%	128.65%	124.75%	111.57%	105.26%	102.34%	100.00%	-
PBT	428,691	424,484	323,696	547,340	411,124	392,322	420,463	0.32%
YoY %	0.99%	31.14%	-40.86%	33.13%	4.79%	-6.69%	-	-
Horiz. %	101.96%	100.96%	76.99%	130.18%	97.78%	93.31%	100.00%	-
Tax	-1,000	0	0	-5,896	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	16.96%	0.00%	0.00%	100.00%	-	-	-	-
NP	427,691	424,484	323,696	541,444	411,124	392,322	420,463	0.28%
YoY %	0.76%	31.14%	-40.22%	31.70%	4.79%	-6.69%	-	-
Horiz. %	101.72%	100.96%	76.99%	128.77%	97.78%	93.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	427,691	424,484	323,696	541,444	411,124	392,322	420,463	0.28%
YoY %	0.76%	31.14%	-40.22%	31.70%	4.79%	-6.69%	-	-
Horiz. %	101.72%	100.96%	76.99%	128.77%	97.78%	93.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.23%	0.00%	0.00%	1.08%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	21.30%	0.00%	0.00%	100.00%	-	-	-	-
Total Cost	132,715	98,384	183,317	-87,990	16,664	23,624	-14,037	-
YoY %	34.89%	-46.33%	308.34%	-628.02%	-29.46%	268.30%	-	-
Horiz. %	-945.47%	-700.89%	-1,305.96%	626.84%	-118.71%	-168.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,289,800	4,144,902	3,993,120	3,916,441	3,624,691	3,350,580	2,951,855	6.42%
YoY %	3.50%	3.80%	1.96%	8.05%	8.18%	13.51%	-	-
Horiz. %	145.33%	140.42%	135.27%	132.68%	122.79%	113.51%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	281,843	270,652	270,031	256,003	244,360	227,143	201,359	5.76%
YoY %	4.13%	0.23%	5.48%	4.76%	7.58%	12.80%	-	-
Horiz. %	139.97%	134.41%	134.10%	127.14%	121.36%	112.80%	100.00%	-
Div Payout %	65.90%	63.76%	83.42%	47.28%	59.44%	57.90%	47.89%	-
YoY %	3.36%	-23.57%	76.44%	-20.46%	2.66%	20.90%	-	-
Horiz. %	137.61%	133.14%	174.19%	98.73%	124.12%	120.90%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	4,289,800	4,144,902	3,993,120	3,916,441	3,624,691	3,350,580	2,951,855	6.42%
YoY %	3.50%	3.80%	1.96%	8.05%	8.18%	13.51%	-	-
Horiz. %	145.33%	140.42%	135.27%	132.68%	122.79%	113.51%	100.00%	-
NOSH	2,945,078	2,945,078	2,947,170	2,933,663	2,925,497	2,837,311	2,691,334	1.51%
YoY %	0.00%	-0.07%	0.46%	0.28%	3.11%	5.42%	-	-
Horiz. %	109.43%	109.43%	109.51%	109.00%	108.70%	105.42%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	76.32%	81.18%	63.84%	119.40%	96.10%	94.32%	103.45%	-
YoY %	-5.99%	27.16%	-46.53%	24.25%	1.89%	-8.83%	-	-
Horiz. %	73.77%	78.47%	61.71%	115.42%	92.90%	91.17%	100.00%	-
ROE	9.97%	10.24%	8.11%	13.82%	11.34%	11.71%	14.24%	-
YoY %	-2.64%	26.26%	-41.32%	21.87%	-3.16%	-17.77%	-	-
Horiz. %	70.01%	71.91%	56.95%	97.05%	79.63%	82.23%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	19.03	17.75	17.20	15.46	14.62	14.66	15.10	3.92%
YoY %	7.21%	3.20%	11.25%	5.75%	-0.27%	-2.91%	-	-
Horiz. %	126.03%	117.55%	113.91%	102.38%	96.82%	97.09%	100.00%	-
EPS	14.52	14.41	10.98	18.46	14.05	13.83	15.62	-1.20%
YoY %	0.76%	31.24%	-40.52%	31.39%	1.59%	-11.46%	-	-
Horiz. %	92.96%	92.25%	70.29%	118.18%	89.95%	88.54%	100.00%	-
DPS	9.57	9.19	9.18	8.73	8.36	8.01	7.50	4.14%
YoY %	4.13%	0.11%	5.15%	4.43%	4.37%	6.80%	-	-
Horiz. %	127.60%	122.53%	122.40%	116.40%	111.47%	106.80%	100.00%	-
NAPS	1.4566	1.4074	1.3549	1.335	1.239	1.1809	1.0968	4.83%
YoY %	3.50%	3.87%	1.49%	7.75%	4.92%	7.67%	-	-
Horiz. %	132.80%	128.32%	123.53%	121.72%	112.96%	107.67%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 2,933,663
RPS	16.36	15.27	14.80	13.24	12.49	12.15	11.87	5.49%
YoY %	7.14%	3.18%	11.78%	6.00%	2.80%	2.36%	-	-
Horiz. %	137.83%	128.64%	124.68%	111.54%	105.22%	102.36%	100.00%	-
EPS	12.49	12.39	9.45	15.81	12.00	11.46	12.28	0.28%
YoY %	0.81%	31.11%	-40.23%	31.75%	4.71%	-6.68%	-	-
Horiz. %	101.71%	100.90%	76.95%	128.75%	97.72%	93.32%	100.00%	-
DPS	8.23	7.90	7.88	7.47	7.14	6.63	5.88	5.76%
YoY %	4.18%	0.25%	5.49%	4.62%	7.69%	12.76%	-	-
Horiz. %	139.97%	134.35%	134.01%	127.04%	121.43%	112.76%	100.00%	-
NAPS	1.2526	1.2103	1.1659	1.1436	1.0584	0.9783	0.8619	6.42%
YoY %	3.50%	3.81%	1.95%	8.05%	8.19%	13.51%	-	-
Horiz. %	145.33%	140.42%	135.27%	132.68%	122.80%	113.51%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	1.77	1.78	1.66	1.54	1.44	1.54	1.36	-
P/RPS	9.30	10.03	9.65	9.96	9.85	10.50	9.01	0.52%
YoY %	-7.28%	3.94%	-3.11%	1.12%	-6.19%	16.54%	-	-
Horiz. %	103.22%	111.32%	107.10%	110.54%	109.32%	116.54%	100.00%	-
P/EPS	12.19	12.35	15.11	8.34	10.25	11.14	8.71	5.75%
YoY %	-1.30%	-18.27%	81.18%	-18.63%	-7.99%	27.90%	-	-
Horiz. %	139.95%	141.79%	173.48%	95.75%	117.68%	127.90%	100.00%	-
EY	8.20	8.10	6.62	11.98	9.76	8.98	11.49	-5.46%
YoY %	1.23%	22.36%	-44.74%	22.75%	8.69%	-21.85%	-	-
Horiz. %	71.37%	70.50%	57.62%	104.26%	84.94%	78.15%	100.00%	-
DY	5.41	5.16	5.53	5.67	5.81	5.20	5.51	-0.30%
YoY %	4.84%	-6.69%	-2.47%	-2.41%	11.73%	-5.63%	-	-
Horiz. %	98.19%	93.65%	100.36%	102.90%	105.44%	94.37%	100.00%	-
P/NAPS	1.22	1.26	1.23	1.15	1.16	1.30	1.24	-0.27%
YoY %	-3.17%	2.44%	6.96%	-0.86%	-10.77%	4.84%	-	-
Horiz. %	98.39%	101.61%	99.19%	92.74%	93.55%	104.84%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	09/08/18	10/08/17	11/08/16	11/08/15	11/08/14	06/08/13	07/08/12	-
Price	1.74	1.73	1.68	1.53	1.42	1.33	1.46	-
P/RPS	9.14	9.74	9.77	9.90	9.71	9.07	9.67	-0.93%
YoY %	-6.16%	-0.31%	-1.31%	1.96%	7.06%	-6.20%	-	-
Horiz. %	94.52%	100.72%	101.03%	102.38%	100.41%	93.80%	100.00%	-
P/EPS	11.98	12.00	15.30	8.29	10.10	9.62	9.35	4.21%
YoY %	-0.17%	-21.57%	84.56%	-17.92%	4.99%	2.89%	-	-
Horiz. %	128.13%	128.34%	163.64%	88.66%	108.02%	102.89%	100.00%	-
EY	8.35	8.33	6.54	12.06	9.90	10.40	10.70	-4.04%
YoY %	0.24%	27.37%	-45.77%	21.82%	-4.81%	-2.80%	-	-
Horiz. %	78.04%	77.85%	61.12%	112.71%	92.52%	97.20%	100.00%	-
DY	5.50	5.31	5.46	5.71	5.89	6.02	5.14	1.13%
YoY %	3.58%	-2.75%	-4.38%	-3.06%	-2.16%	17.12%	-	-
Horiz. %	107.00%	103.31%	106.23%	111.09%	114.59%	117.12%	100.00%	-
P/NAPS	1.19	1.23	1.24	1.15	1.15	1.13	1.33	-1.83%
YoY %	-3.25%	-0.81%	7.83%	0.00%	1.77%	-15.04%	-	-
Horiz. %	89.47%	92.48%	93.23%	86.47%	86.47%	84.96%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos