[SUNREIT] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
09-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 4.82%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 31/03/19 31/03/18 31/03/17 CAGR
Revenue 736,817 711,900 622,511 410,318 570,992 556,690 513,917 4.91%
PBT 400,127 320,760 288,079 144,893 423,376 439,420 328,539 2.66%
Tax -1,365 -9,317 850 0 -7,895 0 0 -
NP 398,762 311,443 288,929 144,893 415,481 439,420 328,539 2.61%
-
NP to SH 398,762 311,443 288,929 144,893 415,481 439,420 328,539 2.61%
-
Tax Rate 0.34% 2.90% -0.30% 0.00% 1.86% 0.00% 0.00% -
Total Cost 338,055 400,457 333,582 265,425 155,511 117,270 185,378 8.33%
-
Net Worth 5,082,414 5,017,000 5,053,646 5,077,962 4,283,321 4,145,786 3,992,347 3.26%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 31/03/19 31/03/18 31/03/17 CAGR
Div 319,877 329,466 240,421 82,195 278,604 285,378 266,279 2.47%
Div Payout % 80.22% 105.79% 83.21% 56.73% 67.06% 64.94% 81.05% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 5,082,414 5,017,000 5,053,646 5,077,962 4,283,321 4,145,786 3,992,347 3.26%
NOSH 3,424,807 3,424,807 3,424,807 3,424,807 2,945,078 2,945,078 2,945,078 2.03%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 54.12% 43.75% 46.41% 35.31% 72.76% 78.93% 63.93% -
ROE 7.85% 6.21% 5.72% 2.85% 9.70% 10.60% 8.23% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 31/03/19 31/03/18 31/03/17 CAGR
RPS 21.51 20.79 18.18 11.98 19.39 18.90 17.45 2.82%
EPS 11.64 9.09 8.44 4.23 14.11 14.92 11.16 0.56%
DPS 9.34 9.62 7.02 2.40 9.46 9.69 9.04 0.43%
NAPS 1.484 1.4649 1.4756 1.4827 1.4544 1.4077 1.3556 1.21%
Adjusted Per Share Value based on latest NOSH - 3,424,807
30/09/24 30/09/23 30/09/22 30/09/21 31/03/19 31/03/18 31/03/17 CAGR
RPS 21.51 20.79 18.18 11.98 16.67 16.25 15.01 4.90%
EPS 11.64 9.09 8.44 4.23 12.13 12.83 9.59 2.61%
DPS 9.34 9.62 7.02 2.40 8.13 8.33 7.78 2.46%
NAPS 1.484 1.4649 1.4756 1.4827 1.2507 1.2105 1.1657 3.26%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 31/03/19 31/03/18 31/03/17 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 29/03/19 30/03/18 31/03/17 -
Price 1.70 1.46 1.40 1.40 1.80 1.60 1.72 -
P/RPS 7.90 7.02 7.70 11.69 9.28 8.46 9.86 -2.90%
P/EPS 14.60 16.06 16.59 33.09 12.76 10.72 15.42 -0.72%
EY 6.85 6.23 6.03 3.02 7.84 9.33 6.49 0.72%
DY 5.49 6.59 5.01 1.71 5.26 6.06 5.26 0.57%
P/NAPS 1.15 1.00 0.95 0.94 1.24 1.14 1.27 -1.31%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 31/03/19 31/03/18 31/03/17 CAGR
Date 14/11/24 16/11/23 17/11/22 09/11/21 02/05/19 03/05/18 03/05/17 -
Price 1.83 1.55 1.40 1.46 1.87 1.65 1.71 -
P/RPS 8.51 7.46 7.70 12.19 9.65 8.73 9.80 -1.86%
P/EPS 15.72 17.04 16.59 34.51 13.26 11.06 15.33 0.33%
EY 6.36 5.87 6.03 2.90 7.54 9.04 6.52 -0.33%
DY 5.10 6.21 5.01 1.64 5.06 5.87 5.29 -0.48%
P/NAPS 1.23 1.06 0.95 0.98 1.29 1.17 1.26 -0.32%

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