[SUNREIT] YoY TTM Result on 31-Mar-2016 [#3]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
27-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 1.44%
YoY- 33.42%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 570,992 556,690 513,917 498,365 447,734 422,477 414,598 5.47%
PBT 423,376 439,420 328,539 564,602 418,747 404,885 441,635 -0.70%
Tax -7,895 0 0 -5,896 0 0 0 -
NP 415,481 439,420 328,539 558,706 418,747 404,885 441,635 -1.01%
-
NP to SH 415,481 439,420 328,539 558,706 418,747 404,885 441,635 -1.01%
-
Tax Rate 1.86% 0.00% 0.00% 1.04% 0.00% 0.00% 0.00% -
Total Cost 155,511 117,270 185,378 -60,341 28,987 17,592 -27,037 -
-
Net Worth 4,283,321 4,145,786 3,992,347 3,876,956 3,631,936 3,446,518 3,031,931 5.92%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 278,604 285,378 266,279 267,691 255,250 242,286 220,696 3.95%
Div Payout % 67.06% 64.94% 81.05% 47.91% 60.96% 59.84% 49.97% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 4,283,321 4,145,786 3,992,347 3,876,956 3,631,936 3,446,518 3,031,931 5.92%
NOSH 2,945,078 2,945,078 2,945,078 2,904,304 2,943,937 2,924,000 2,720,197 1.33%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 72.76% 78.93% 63.93% 112.11% 93.53% 95.84% 106.52% -
ROE 9.70% 10.60% 8.23% 14.41% 11.53% 11.75% 14.57% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 19.39 18.90 17.45 17.16 15.21 14.45 15.24 4.09%
EPS 14.11 14.92 11.16 19.24 14.22 13.85 16.24 -2.31%
DPS 9.46 9.69 9.04 9.22 8.71 8.29 8.17 2.47%
NAPS 1.4544 1.4077 1.3556 1.3349 1.2337 1.1787 1.1146 4.53%
Adjusted Per Share Value based on latest NOSH - 2,904,304
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 16.67 16.25 15.01 14.55 13.07 12.34 12.11 5.46%
EPS 12.13 12.83 9.59 16.31 12.23 11.82 12.90 -1.02%
DPS 8.13 8.33 7.78 7.82 7.45 7.07 6.44 3.95%
NAPS 1.2507 1.2105 1.1657 1.132 1.0605 1.0063 0.8853 5.92%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.80 1.60 1.72 1.60 1.57 1.36 1.52 -
P/RPS 9.28 8.46 9.86 9.32 10.32 9.41 9.97 -1.18%
P/EPS 12.76 10.72 15.42 8.32 11.04 9.82 9.36 5.29%
EY 7.84 9.33 6.49 12.02 9.06 10.18 10.68 -5.01%
DY 5.26 6.06 5.26 5.76 5.55 6.09 5.37 -0.34%
P/NAPS 1.24 1.14 1.27 1.20 1.27 1.15 1.36 -1.52%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 02/05/19 03/05/18 03/05/17 27/04/16 29/04/15 29/04/14 28/05/13 -
Price 1.87 1.65 1.71 1.60 1.66 1.37 1.62 -
P/RPS 9.65 8.73 9.80 9.32 10.91 9.48 10.63 -1.59%
P/EPS 13.26 11.06 15.33 8.32 11.67 9.89 9.98 4.84%
EY 7.54 9.04 6.52 12.02 8.57 10.11 10.02 -4.62%
DY 5.06 5.87 5.29 5.76 5.25 6.05 5.04 0.06%
P/NAPS 1.29 1.17 1.26 1.20 1.35 1.16 1.45 -1.92%

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