SUNWAY REAL ESTATE INVT TRUST

KLSE (MYR): SUNREIT (5176)

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

1.80

Today's Change

-0.03 (1.64%)

Day's Change

1.80 - 1.83

Trading Volume

2,483,800

Financial

Show?
Last 10 FY Result
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 728,394 736,817 715,689 651,446 675,558 0 556,875 580,299 560,406 522,868 507,013 453,454 5.50%
PBT 428,256 400,127 339,556 332,875 194,634 0 207,307 394,318 428,691 424,484 323,696 547,340 -5.45%
Tax 0 -1,365 -1,365 -9,317 850 0 900 -7,945 -1,000 0 0 -5,896 -15.79%
NP 428,256 398,762 338,191 323,558 195,484 0 208,207 386,373 427,691 424,484 323,696 541,444 -5.38%
-
NP to SH 428,256 398,762 338,191 323,558 195,484 0 208,207 386,373 427,691 424,484 323,696 541,444 -5.38%
-
Tax Rate 0.00% 0.34% 0.40% 2.80% -0.44% - -0.43% 2.01% 0.23% 0.00% 0.00% 1.08% -
Total Cost 300,138 338,055 377,498 327,888 480,074 0 348,668 193,926 132,715 98,384 183,317 -87,990 -
-
Net Worth 5,082,414 5,082,414 5,015,973 5,017,000 5,029,672 4,359,893 4,359,893 4,389,638 4,289,800 4,144,902 3,987,051 3,915,643 2.95%
Dividend
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 212,794 319,877 318,507 315,767 208,913 - 215,874 282,432 281,843 270,652 270,139 256,056 2.59%
Div Payout % 49.69% 80.22% 94.18% 97.59% 106.87% - 103.68% 73.10% 65.90% 63.76% 83.45% 47.29% -
Equity
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 5,082,414 5,082,414 5,015,973 5,017,000 5,029,672 4,359,893 4,359,893 4,389,638 4,289,800 4,144,902 3,987,051 3,915,643 2.95%
NOSH 3,424,807 3,424,807 3,424,807 3,424,807 3,424,807 2,945,078 2,945,078 2,945,078 2,945,078 2,945,078 2,942,690 2,933,066 1.83%
Ratio Analysis
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 58.79% 54.12% 47.25% 49.67% 28.94% 0.00% 37.39% 66.58% 76.32% 81.18% 63.84% 119.40% -
ROE 8.43% 7.85% 6.74% 6.45% 3.89% 0.00% 4.78% 8.80% 9.97% 10.24% 8.12% 13.83% -
Per Share
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 21.27 21.51 20.90 19.02 19.73 0.00 18.91 19.70 19.03 17.75 17.23 15.46 3.60%
EPS 12.27 11.64 9.30 8.86 4.98 0.00 6.40 12.98 14.52 14.41 11.00 18.46 -7.74%
DPS 6.21 9.34 9.30 9.22 6.10 0.00 7.33 9.59 9.57 9.19 9.18 8.73 0.74%
NAPS 1.484 1.484 1.4646 1.4649 1.4686 1.4804 1.4804 1.4905 1.4566 1.4074 1.3549 1.335 1.09%
Adjusted Per Share Value based on latest NOSH - 3,424,807
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 21.27 21.51 20.90 19.02 19.73 0.00 16.26 16.94 16.36 15.27 14.80 13.24 5.51%
EPS 12.27 11.64 9.30 8.86 4.98 0.00 6.08 11.28 12.49 12.39 9.45 15.81 -6.04%
DPS 6.21 9.34 9.30 9.22 6.10 0.00 6.30 8.25 8.23 7.90 7.89 7.48 2.59%
NAPS 1.484 1.484 1.4646 1.4649 1.4686 1.273 1.273 1.2817 1.2526 1.2103 1.1642 1.1433 2.95%
Price Multiplier on Financial Quarter End Date
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/09/24 30/09/24 29/12/23 30/12/22 31/12/21 31/12/20 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.70 1.70 1.54 1.46 1.41 1.50 1.62 1.87 1.77 1.78 1.66 1.54 -
P/RPS 7.99 7.90 7.37 7.68 7.15 0.00 8.57 9.49 9.30 10.03 9.63 9.96 -3.47%
P/EPS 13.60 14.60 15.60 15.45 24.70 0.00 22.91 14.25 12.19 12.35 15.09 8.34 7.63%
EY 7.36 6.85 6.41 6.47 4.05 0.00 4.36 7.02 8.20 8.10 6.63 11.99 -7.09%
DY 3.65 5.49 6.04 6.32 4.33 0.00 4.52 5.13 5.41 5.16 5.53 5.67 0.74%
P/NAPS 1.15 1.15 1.05 1.00 0.96 1.01 1.09 1.25 1.22 1.26 1.23 1.15 -1.06%
Price Multiplier on Announcement Date
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 14/11/24 14/11/24 30/01/24 30/01/23 28/01/22 - 03/08/20 08/08/19 09/08/18 10/08/17 11/08/16 11/08/15 -
Price 1.83 1.83 1.59 1.59 1.39 0.00 1.50 1.89 1.74 1.73 1.68 1.53 -
P/RPS 8.60 8.51 7.61 8.36 7.05 0.00 7.93 9.59 9.14 9.74 9.75 9.90 -3.04%
P/EPS 14.63 15.72 16.10 16.83 24.35 0.00 21.22 14.41 11.98 12.00 15.27 8.29 8.11%
EY 6.83 6.36 6.21 5.94 4.11 0.00 4.71 6.94 8.35 8.33 6.55 12.07 -7.51%
DY 3.40 5.10 5.85 5.80 4.39 0.00 4.89 5.07 5.50 5.31 5.46 5.71 0.28%
P/NAPS 1.23 1.23 1.09 1.09 0.95 0.00 1.01 1.27 1.19 1.23 1.24 1.15 -0.62%

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
9 people like this. Showing 50 of 2,033 comments

KingKKK

Unfazed by Volatility: 5 Malaysia REITs with Strong Fundamentals (KingKKK) - AXREIT, CLMT, IGBREIT, SUNREIT, PAVREIT

https://klse.i3investor.com/web/blog/detail/bestStocks/2024-04-21-story-h-182972911-Unfazed_by_Volatility_5_Malaysia_REITs_with_Strong_Fundamentals_KingKKK

2024-04-21 19:36

winner168

Good news coming?

2024-04-30 16:27

cheeseburger

Aug will announce.

2024-07-30 12:41

xiaoGinna6969

Dividends when?

2024-08-15 10:21

Pinky

Stonk performance!

2024-08-15 17:47

MrPandaPanda

ho seh liao!

2024-08-15 21:35

speakup

Fantastic set of results. Besok limit up

2024-08-15 21:44

cheeseburger

less than previous dividend in Feb 2024.

2024-08-16 08:28

bilisinvestor

When it comes to reits the most important part is the per unit data. They could increase the profit easily by acquisition of new properties. But there's always delusion by pp

2024-08-16 09:14

cheeseburger

no more boosting power, may backwards.

2024-08-16 10:58

brand1987

Interim income distribution 4.66 sen per unit (4.14 sen per unit is taxable, 0.09 sen per unit is non taxable, 0.43 sen per unit is tax exempt)
distribution for tax exempt part increased

2024-08-16 14:38

xiaoGinna6969

Tax exempt = capital gains and not profits?

2024-08-19 10:53

brand1987

REITS must distribute at least 90% earnings in order to qualify for tax relief

2024-08-19 15:49

ImCK

suggest sunreit launch dividen reinvestment plan policy instead of PP

2 months ago

Silent 88888

sunreit is called profit distribution not dividend

2 months ago

ImCK

learn cmlt dividen reinvest plan 1) reduce finance cost 2) reduce debt and have more room to aqquire new property especially sunway velocity

2 months ago

ImCK

highly recommend management can consider about dividen reinvestment plan
this will help sunreit reduce debt save interest and support sunreit growth aggressively

2 months ago

speakup

All REITs have high debts lah. That's the nature of their biz

2 months ago

leno

Can someone explain to me what is the meaning of 4.14 sen taxable ? Does this mean i need to declare this taxable income in my Tax form ? TQ.

2 months ago

speakup

means taxable on the corporate side, not shareholder side. so no, you dont need to declare this taxable income under our single-tier system

2 months ago

leno

Oh i see ... TQ very much.

2 months ago

leno

what is your take on this counter ? I got zero idea on this. 2 months ago i send my kid to sunway college, so i walk around the area - sunway pyramid, sun u residence, sun geo avenue - monash u, sunway u, the BLT .... They look interesting to me.

2 months ago

leno

ok ... i think i will follow kwsp
Just bought 1500 lots at 1.63 - wish me all the luck.

2 months ago

speakup

Sunreit together with Igbreit, Pavreit, Axreit, Klcc, Ytlreit are the best REITs in Malaysia. Low risk, stable dividends. But don't expect a lot capital gains. They are more for dividends

2 months ago

leno

I just aimed for 6% ROI ....😊😊

2 months ago

leno

Price Target

Sunway Real Estate Investment Trust - Refined Transcend 2027 Strategy to Maximise Potential
Source : TA, Price Call : BUY, Price Target : 1.98
Last Price : 1.65, Upside/Downside : +0.33(20.00%)

Not i say one horr .... other ppl say one.
😘😘

2 months ago

lulu27

Currently Sunreit have around 10 bil in their portfolio. Transcend 2027 they target 14-15 bil portfolio.
But their Margin Ratio already used up, is it they will issues new share in order for them to acquire another 4-5 bil portfolio?

1 month ago

leno

I am new to this stock. It happen i just came back sending my kid toSunway college and walk around the area. Sunway concept looks interesting and sustainable. And in view of strong USD and US allies currency, it make Sunway education looks so attractive alternatives especially this year and next year. One room in Monash Australia cost RM 4,500 per month, whereas one Bigger and comfortable room in Sun U only cost RM 1,500 !! The price of everything is 3 time cheaper, and there are hundreds times more choices, not to mention tasty and delicious. A lot of foreign students come to Sunway because of the facilities. Myammar, India, Bangla, Japanese, China, South Korea, Indonesia ....The supermarket doing well. The Sunway Pyramid and sun geo are doing well. Sunway University, Monash and Taylor are doing very well. I would say, SUNWAY is a very good Brand. My kid said he sometimes saw Tan Sri Cheah walking around the Sun U and using stairs instead of lift all alone by HIMSELF. This is all good sign. Cheers.

1 month ago

speakup

Sifu Leno bring good luck to this Sunreit

1 month ago

Pinky

leno must be a big whale🐋
😁😁😁

1 month ago

Pinky

@leno

4.14 sen taxable means u will only get 4.14 sen x 90% = 3.726 sen

The REIT will deduct 10% tax and pay you the net 90%

1 month ago

speakup

See now u know why Leno is sifu. Once he buy, sure shoot up one

1 month ago

speakup

In just 2 weeks, sifu Leno has already achieve his 6% ROI ! Salute sifu Leno

1 month ago

speakup

https://theedgemalaysia.com/node/728919

1 month ago

pang72

Retreat from 1.79 to 1.73 last 3 days..
Today surge to $1.81 3 year high

1 month ago

pang72

Most stable reit

1 month ago

pang72

Up 3c in red sea for SUNREIT..
It is catching up IGBREIT..
However, all Reits are good for stable income in crashing market

1 month ago

pang72

Top Picks
Target Price
Sunway REIT (SREIT MK) – BUY
MYR1.92
A

1 month ago

speakup

Still holding mine bought at 1.50

1 month ago

speakup

Speakup buy 1.50
Sifu Leno buy 1.62
Anymore here want to share their entry price?

1 month ago

pang72

KUALA LUMPUR: The manager of Sunway Real Estate Investment Trust (SunREIT) has announced that it has acquired 163 Retail Park in Mont Kiara, Kuala Lumpur, for RM215mil.

In a statement, Sunway REIT Management Sdn Bhd said the REIT trustee had signed a conditional sale and purchase agreement with D'Kiara Place Sdn Bhd, a wholly-owned subsidiary of YNH Property Bhd, to purchase the seven-storey retail mall.

1 month ago

pang72

According to SunREIT, the mall, which is the centrepiece component of a mixed-integrated development known as Kiara 163, has a gross floor area of about 76,146 sqm with a net lettable area of about 23,740 sqm and 1,085 car park bays.

The property is 94% occupied with over 100 tenants and brands, and is anchored by Jaya Grocer.

"We are delighted to have the opportunity to acquire what we feel is the best retail asset in the Mont’ Kiara neighbourhood.

"While competition in the retail industry in Klang Valley is rising, we believe 163 Retail Park is fulfilling the every day requirements of a niche market and whose income will be resilient and less impacted by new mall openings," said Sunway REIT Management CEO Clement Chan.

He said the manager is anticipating an initial net property income yield of 6.5% from the property, which will be yield-accretive to SunREIT's portfolio.

1 month ago

pang72

Surrounded by a substantial captive population comprising both locals and expatriates and coupled with our strong branding and track record in mall management, we believe the mall can be further enhanced as a premium lifestyle hub and NPI increased through tenant mix optimisation and asset enhancement initiatives," he added.

The proposed acquisition will be fully funded by SunREIT's existing debt facilities and is expected to be completed by the second quarter of 2024, subject to the fulfilment of the conditions precedent of the sale and purchase agreement.

Upon successful completion of the proposed acquisition, SunREIT's assets under management (AUM) will increase to RM9.1bil, maintaining its position as the second largest listed REIT in Malaysia, measured by AUM.

1 month ago

Pinky

2nd largest by AUM? KLCC tak kira meh? If kira KLCC, SUNREIT is 3rd

But certainly more diverse than KLCC and IGBREIT

1 month ago

MrPandaPanda


Speakup buy 1.50
Sifu Leno buy 1.62

I almost same with you speakup bought at 1.49 during covid crash still holding. Very good mall, every week I go to Sunway Carnival Mall, full like nobody business, always upgrade up to best level, good brands.

1 month ago

pang72

Today PAVREIT up, SUNREIT down.
Good chance to add

1 month ago

speakup

no wonder last minute many reits selldown yesterday
insiders dump because they knew pmx impose 2% tax on dividends

1 month ago

Income

Posted by speakup > Sep 17, 2024 9:37 AM | Report Abuse

means taxable on the corporate side, not shareholder side. so no, you dont need to declare this taxable income under our single-tier system

？

Wrong answer，
Dividends 2% taxable in 2025. Prepare your e-fail ing Lhdn because you have multiple companies dividends. Now it's call helividends?

1 month ago

pang72

So, don't buy dividend stock or rather beg for growth stock now..

1 month ago

mf

Dozens of rockets launched from Lebanon to Israel: Army
The Israeli army says about 30 rockets were fired from Lebanon to Israel this afternoon.

Aerial warning sirens were heard in the Upper Galilee and Central Galilee areas, a military statement said.

1 month ago

Post a Comment