[SUNREIT] YoY TTM Result on 31-Dec-2012 [#2]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
23-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 1.25%
YoY- 48.41%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 478,729 445,107 420,843 406,242 375,414 157,778 24.84%
PBT 556,654 420,409 401,625 433,969 292,414 355,874 9.35%
Tax -5,896 0 0 0 0 0 -
NP 550,758 420,409 401,625 433,969 292,414 355,874 9.12%
-
NP to SH 550,758 420,409 401,625 433,969 292,414 355,874 9.12%
-
Tax Rate 1.06% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -72,029 24,698 19,218 -27,727 83,000 -198,096 -18.30%
-
Net Worth 3,963,276 3,621,507 3,453,128 2,958,277 2,720,950 2,608,430 8.72%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 261,565 253,948 236,918 214,900 189,342 87,313 24.52%
Div Payout % 47.49% 60.41% 58.99% 49.52% 64.75% 24.53% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 3,963,276 3,621,507 3,453,128 2,958,277 2,720,950 2,608,430 8.72%
NOSH 2,967,634 2,929,073 2,926,132 2,698,173 2,685,767 2,676,686 2.08%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 115.05% 94.45% 95.43% 106.83% 77.89% 225.55% -
ROE 13.90% 11.61% 11.63% 14.67% 10.75% 13.64% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 16.13 15.20 14.38 15.06 13.98 5.89 22.30%
EPS 18.56 14.35 13.73 16.08 10.89 13.30 6.88%
DPS 8.87 8.68 8.10 7.98 7.06 3.26 22.15%
NAPS 1.3355 1.2364 1.1801 1.0964 1.0131 0.9745 6.50%
Adjusted Per Share Value based on latest NOSH - 2,698,173
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 13.98 13.00 12.29 11.86 10.96 4.61 24.82%
EPS 16.08 12.28 11.73 12.67 8.54 10.39 9.12%
DPS 7.64 7.41 6.92 6.27 5.53 2.55 24.52%
NAPS 1.1572 1.0574 1.0083 0.8638 0.7945 0.7616 8.72%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.46 1.52 1.24 1.55 1.25 1.03 -
P/RPS 9.05 10.00 8.62 10.29 8.94 17.47 -12.31%
P/EPS 7.87 10.59 9.03 9.64 11.48 7.75 0.30%
EY 12.71 9.44 11.07 10.38 8.71 12.91 -0.31%
DY 6.08 5.71 6.53 5.15 5.65 3.17 13.90%
P/NAPS 1.09 1.23 1.05 1.41 1.23 1.06 0.55%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/01/16 28/01/15 24/01/14 23/01/13 09/02/12 - -
Price 1.48 1.58 1.26 1.51 1.29 0.00 -
P/RPS 9.17 10.40 8.76 10.03 9.23 0.00 -
P/EPS 7.97 11.01 9.18 9.39 11.85 0.00 -
EY 12.54 9.08 10.89 10.65 8.44 0.00 -
DY 5.99 5.49 6.43 5.28 5.47 0.00 -
P/NAPS 1.11 1.28 1.07 1.38 1.27 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