[SUNREIT] YoY TTM Result on 30-Sep-2010 [#1]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
10-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 416,350 411,159 350,010 72,445 79.02%
PBT 395,713 428,608 286,889 310,638 8.39%
Tax 0 0 0 0 -
NP 395,713 428,608 286,889 310,638 8.39%
-
NP to SH 395,713 428,608 286,889 310,638 8.39%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% -
Total Cost 20,637 -17,449 63,121 -238,193 -
-
Net Worth 3,444,130 2,955,620 2,712,079 2,614,022 9.61%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 230,755 209,257 182,737 40,471 78.55%
Div Payout % 58.31% 48.82% 63.70% 13.03% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 3,444,130 2,955,620 2,712,079 2,614,022 9.61%
NOSH 2,915,789 2,694,766 2,674,634 2,680,224 2.84%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 95.04% 104.24% 81.97% 428.79% -
ROE 11.49% 14.50% 10.58% 11.88% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 14.28 15.26 13.09 2.70 74.14%
EPS 13.57 15.91 10.73 11.59 5.39%
DPS 7.91 7.78 6.82 1.51 73.58%
NAPS 1.1812 1.0968 1.014 0.9753 6.58%
Adjusted Per Share Value based on latest NOSH - 2,680,224
30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 12.16 12.01 10.22 2.12 78.91%
EPS 11.55 12.51 8.38 9.07 8.38%
DPS 6.74 6.11 5.34 1.18 78.66%
NAPS 1.0056 0.863 0.7919 0.7633 9.61%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.42 1.45 1.11 0.97 -
P/RPS 9.94 9.50 8.48 35.89 -34.79%
P/EPS 10.46 9.12 10.35 8.37 7.70%
EY 9.56 10.97 9.66 11.95 -7.16%
DY 5.57 5.37 6.14 1.56 52.78%
P/NAPS 1.20 1.32 1.09 0.99 6.61%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/10/13 23/10/12 01/11/11 - -
Price 1.36 1.51 1.14 0.00 -
P/RPS 9.52 9.90 8.71 0.00 -
P/EPS 10.02 9.49 10.63 0.00 -
EY 9.98 10.53 9.41 0.00 -
DY 5.82 5.15 5.98 0.00 -
P/NAPS 1.15 1.38 1.12 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