[SUNREIT] YoY TTM Result on 31-Mar-2022 [#1]

Stock
[SUNREIT] SUNWAY REAL ESTATE INVT TRUST
Announcement Date
18-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 54.47%
YoY- 116.04%
Quarter Report
Latest QR
Upcoming QR
SUNREIT's Result
SUNREIT's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 680,279 522,049 412,404 562,978 535,158 514,676 460,858 5.32%
PBT 323,014 196,241 90,329 422,471 439,570 323,326 548,402 -6.81%
Tax -9,317 850 900 -1,000 0 0 -5,896 6.28%
NP 313,697 197,091 91,229 421,471 439,570 323,326 542,506 -7.03%
-
NP to SH 313,697 197,091 91,229 421,471 439,570 323,326 542,506 -7.03%
-
Tax Rate 2.88% -0.43% -1.00% 0.24% 0.00% 0.00% 1.08% -
Total Cost 366,582 324,958 321,175 141,507 95,588 191,350 -81,648 -
-
Net Worth 5,017,343 5,046,796 5,073,167 4,290,095 4,144,902 3,989,697 3,937,354 3.28%
Dividend
31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 315,767 151,718 122,969 276,248 282,432 274,433 251,786 3.06%
Div Payout % 100.66% 76.98% 134.79% 65.54% 64.25% 84.88% 46.41% -
Equity
31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 5,017,343 5,046,796 5,073,167 4,290,095 4,144,902 3,989,697 3,937,354 3.28%
NOSH 3,424,807 3,424,807 3,424,807 2,945,078 2,945,078 2,945,078 2,945,799 2.02%
Ratio Analysis
31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 46.11% 37.75% 22.12% 74.86% 82.14% 62.82% 117.72% -
ROE 6.25% 3.91% 1.80% 9.82% 10.61% 8.10% 13.78% -
Per Share
31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 19.86 15.24 12.04 19.12 18.17 17.48 15.64 3.23%
EPS 9.16 5.75 2.66 14.31 14.93 10.98 18.42 -8.88%
DPS 9.22 4.43 3.59 9.38 9.59 9.33 8.57 0.97%
NAPS 1.465 1.4736 1.4813 1.4567 1.4074 1.3547 1.3366 1.22%
Adjusted Per Share Value based on latest NOSH - 3,424,807
31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 19.86 15.24 12.04 16.44 15.63 15.03 13.46 5.32%
EPS 9.16 5.75 2.66 12.31 12.83 9.44 15.84 -7.03%
DPS 9.22 4.43 3.59 8.07 8.25 8.01 7.35 3.06%
NAPS 1.465 1.4736 1.4813 1.2527 1.2103 1.1649 1.1497 3.28%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 31/03/23 31/03/22 31/03/21 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.60 1.41 1.49 1.69 1.72 1.73 1.55 -
P/RPS 8.06 9.25 12.37 8.84 9.47 9.90 9.91 -2.71%
P/EPS 17.47 24.50 55.94 11.81 11.52 15.76 8.42 10.21%
EY 5.72 4.08 1.79 8.47 8.68 6.35 11.88 -9.28%
DY 5.76 3.14 2.41 5.55 5.58 5.39 5.53 0.54%
P/NAPS 1.09 0.96 1.01 1.16 1.22 1.28 1.16 -0.82%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 03/05/23 18/05/22 19/05/21 01/11/18 31/10/17 27/10/16 29/10/15 -
Price 1.60 1.45 1.42 1.69 1.72 1.77 1.49 -
P/RPS 8.06 9.51 11.79 8.84 9.47 10.13 9.52 -2.19%
P/EPS 17.47 25.20 53.31 11.81 11.52 16.12 8.09 10.80%
EY 5.72 3.97 1.88 8.47 8.68 6.20 12.36 -9.75%
DY 5.76 3.06 2.53 5.55 5.58 5.27 5.75 0.02%
P/NAPS 1.09 0.98 0.96 1.16 1.22 1.31 1.11 -0.24%

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