[SUNREIT] YoY TTM Result on 31-Mar-2021 [#1]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
19-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -24.02%
YoY- -77.18%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 CAGR
Revenue 711,475 680,279 522,049 412,404 562,978 535,158 514,676 4.40%
PBT 330,079 323,014 196,241 90,329 422,471 439,570 323,326 0.27%
Tax -1,365 -9,317 850 900 -1,000 0 0 -
NP 328,714 313,697 197,091 91,229 421,471 439,570 323,326 0.22%
-
NP to SH 328,714 313,697 197,091 91,229 421,471 439,570 323,326 0.22%
-
Tax Rate 0.41% 2.88% -0.43% -1.00% 0.24% 0.00% 0.00% -
Total Cost 382,761 366,582 324,958 321,175 141,507 95,588 191,350 9.67%
-
Net Worth 5,017,000 5,017,343 5,046,796 5,073,167 4,290,095 4,144,902 3,989,697 3.10%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 CAGR
Div 318,507 315,767 151,718 122,969 276,248 282,432 274,433 2.00%
Div Payout % 96.89% 100.66% 76.98% 134.79% 65.54% 64.25% 84.88% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 5,017,000 5,017,343 5,046,796 5,073,167 4,290,095 4,144,902 3,989,697 3.10%
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
31/03/24 31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 46.20% 46.11% 37.75% 22.12% 74.86% 82.14% 62.82% -
ROE 6.55% 6.25% 3.91% 1.80% 9.82% 10.61% 8.10% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 CAGR
RPS 20.77 19.86 15.24 12.04 19.12 18.17 17.48 2.32%
EPS 9.60 9.16 5.75 2.66 14.31 14.93 10.98 -1.77%
DPS 9.30 9.22 4.43 3.59 9.38 9.59 9.33 -0.04%
NAPS 1.4649 1.465 1.4736 1.4813 1.4567 1.4074 1.3547 1.04%
Adjusted Per Share Value based on latest NOSH - 3,424,807
31/03/24 31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 CAGR
RPS 20.77 19.86 15.24 12.04 16.44 15.63 15.03 4.40%
EPS 9.60 9.16 5.75 2.66 12.31 12.83 9.44 0.22%
DPS 9.30 9.22 4.43 3.59 8.07 8.25 8.01 2.00%
NAPS 1.4649 1.465 1.4736 1.4813 1.2527 1.2103 1.1649 3.10%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 28/09/18 29/09/17 30/09/16 -
Price 1.52 1.60 1.41 1.49 1.69 1.72 1.73 -
P/RPS 7.32 8.06 9.25 12.37 8.84 9.47 9.90 -3.94%
P/EPS 15.84 17.47 24.50 55.94 11.81 11.52 15.76 0.06%
EY 6.31 5.72 4.08 1.79 8.47 8.68 6.35 -0.08%
DY 6.12 5.76 3.14 2.41 5.55 5.58 5.39 1.70%
P/NAPS 1.04 1.09 0.96 1.01 1.16 1.22 1.28 -2.72%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 CAGR
Date 16/05/24 03/05/23 18/05/22 19/05/21 01/11/18 31/10/17 27/10/16 -
Price 1.56 1.60 1.45 1.42 1.69 1.72 1.77 -
P/RPS 7.51 8.06 9.51 11.79 8.84 9.47 10.13 -3.90%
P/EPS 16.25 17.47 25.20 53.31 11.81 11.52 16.12 0.10%
EY 6.15 5.72 3.97 1.88 8.47 8.68 6.20 -0.10%
DY 5.96 5.76 3.06 2.53 5.55 5.58 5.27 1.65%
P/NAPS 1.06 1.09 0.98 0.96 1.16 1.22 1.31 -2.78%

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