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

1.62

Today's Change

+0.02 (1.25%)

Day's Change

1.60 - 1.63

Trading Volume

2,462,600

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 708,310 720,511 715,689 651,446 675,558 0 556,875 580,299 560,406 522,868 507,013 453,454 5.50%
PBT 464,096 402,955 339,556 332,875 194,634 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 464,096 401,590 338,191 323,558 195,484 0 208,207 386,373 427,691 424,484 323,696 541,444 -5.38%
-
NP to SH 464,096 401,590 338,191 323,558 195,484 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 244,214 318,921 377,498 327,888 480,074 0 348,668 193,926 132,715 98,384 183,317 -87,990 -
-
Net Worth 5,084,127 5,084,127 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 319,192 319,877 318,507 315,767 208,913 - 215,874 282,432 281,843 270,652 270,139 256,056 2.59%
Div Payout % 68.78% 79.65% 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 5,084,127 5,084,127 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 65.52% 55.74% 47.25% 49.67% 28.94% 0.00% 37.39% 66.58% 76.32% 81.18% 63.84% 119.40% -
ROE 9.13% 7.90% 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 20.68 21.04 20.90 19.02 19.73 0.00 18.91 19.70 19.03 17.75 17.23 15.46 3.60%
EPS 13.20 11.73 9.30 8.86 4.98 0.00 6.40 12.98 14.52 14.41 11.00 18.46 -7.74%
DPS 9.32 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 1.4845 1.4845 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 20.68 21.04 20.90 19.02 19.73 0.00 16.26 16.94 16.36 15.27 14.80 13.24 5.51%
EPS 13.20 11.73 9.30 8.86 4.98 0.00 6.08 11.28 12.49 12.39 9.45 15.81 -6.04%
DPS 9.32 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 1.4845 1.4845 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 28/06/24 28/06/24 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 1.55 1.55 1.54 1.46 1.41 1.50 1.62 1.87 1.77 1.78 1.66 1.54 -
P/RPS 7.49 7.37 7.37 7.68 7.15 0.00 8.57 9.49 9.30 10.03 9.63 9.96 -3.47%
P/EPS 11.44 13.22 15.60 15.45 24.70 0.00 22.91 14.25 12.19 12.35 15.09 8.34 7.63%
EY 8.74 7.57 6.41 6.47 4.05 0.00 4.36 7.02 8.20 8.10 6.63 11.99 -7.09%
DY 6.01 6.03 6.04 6.32 4.33 0.00 4.52 5.13 5.41 5.16 5.53 5.67 0.74%
P/NAPS 1.04 1.04 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 15/08/24 15/08/24 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 1.65 1.65 1.59 1.59 1.39 0.00 1.50 1.89 1.74 1.73 1.68 1.53 -
P/RPS 7.98 7.84 7.61 8.36 7.05 0.00 7.93 9.59 9.14 9.74 9.75 9.90 -3.04%
P/EPS 12.18 14.07 16.10 16.83 24.35 0.00 21.22 14.41 11.98 12.00 15.27 8.29 8.11%
EY 8.21 7.11 6.21 5.94 4.11 0.00 4.71 6.94 8.35 8.33 6.55 12.07 -7.51%
DY 5.65 5.66 5.85 5.80 4.39 0.00 4.89 5.07 5.50 5.31 5.46 5.71 0.28%
P/NAPS 1.11 1.11 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 2,001 comments

Pinky

@flyhub888

No more rental from medical properties = reduced diversification

2023-09-19 10:39

flyhub888

means reduced profit as well?

2023-09-19 23:27

speakup

Sunreit has about 25 properties in their portfolio. At most, SMC is a small dent to its profits. Aeon too.
It's not like Igbreit which only has 2 properties (good ones though) in their portfolio

2023-09-20 07:43

lee901

Aeon contributed a lot to sunreit earning...without aeon....traffic flow also drop a lot...

2023-09-20 22:07

speakup

@lee901, lu cakap pa ni? this weekend lu pigi pyramid, lu tengok!

2023-09-21 07:41

InvestIcon

I go to Pyramid at least twice weekly. Sad to say, I remember only been to Pyramid Aeon less than 3 times. Since Pyramid lease the space base on SqFt or certain % on Revenue which ever higher. I don't think Aeon can contribute good rental to Pyramid. The exit of Aeon is actually good news for Sunreit future DPU growth

2023-09-21 09:11

hhhiii123

15 Sep sharp drop is caused by EPF 11mil shares acquisition, lol

2023-09-21 20:55

Fetcove68

(Sunway-REIT) will have an improved earnings outlook from financial year 2024 (FY24) onwards, driven by increased footfall at its malls, helped further by the recovery in domestic tourism and inbound tourists. Kenanga Research said as international and domestic visitors return, alongside tenant sales and footfall recovering to pre-pandemic levels, it is likely that business momentum will continue to sustain.

2023-11-23 17:13

FetcoveXX

Continue to chip in

2023-12-06 17:28

speakup

Just a matter of time will hit 1.80

2023-12-20 14:02

paperhand123

LOL rhb tp rm3....

2024-01-12 15:04

BlowWater69

rm3😂😂😂
bravo👏

2024-01-14 16:36

Pinky

Mistake/error by i3 la

That was TP for Sunway Bhd, not SUNREIT

2024-01-15 09:51

ImCK

sunreit is blackhorse if target become second largest cap MREIT then sunreit must have 7billion market cap means 20% upside potential minimum

2024-01-15 20:40

Kitty Kitty

Sunreit has been increasing their portfolio organically. Acquisition of non performing property in the market and then dressing them up entirely yielding higher profit margin once the tenancy is full. Look at the port acquisition.

2024-01-16 07:39

Pinky

I'm looking forward to a mall by the sea by Sunway. Would be nice to have coffee or beer by the sea

2024-01-16 09:19

speakup

Sunreit fantastic QR! total dividend this year 9.3sen! equivalent to 5.9%! 2x more than FD! today open 1.65?

2024-01-31 07:45

speakup

Wahhh didn't know got chan tambah Sunreit. Yay

2024-01-31 10:48

hhhiii123

Sunreit div 9.2cen p.a, share price 1.57, pavreit div 9.2cen p.a, share price 1.30, so which one you should buy,wkaka

2024-01-31 13:26

speakup

Both also speak up got

2024-01-31 14:13

speakup

Both Tambahhhh

2024-01-31 14:14

speakup

1.61
next stop 1.70?

2024-02-06 21:31

speakup

新年快乐

2024-02-06 21:35

Stan Lee

the sunreit acquire giant income cant see in annual report?

2024-02-07 13:06

Pinky

@Stan Lee

The acquisition is pending approval by Economic Planning Unit

2024-02-07 13:29

Dylan Jovari

what happenedd

2024-03-01 17:04

MULTIEVER

lai liao lai liao 🍻

2024-03-22 01:02

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.

1 month ago

xiaoGinna6969

Dividends when?

1 month ago

Pinky

Stonk performance!

1 month ago

MrPandaPanda

ho seh liao!

1 month ago

speakup

Fantastic set of results. Besok limit up

1 month ago

cheeseburger

less than previous dividend in Feb 2024.

1 month ago

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

1 month ago

cheeseburger

no more boosting power, may backwards.

1 month ago

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

1 month ago

xiaoGinna6969

Tax exempt = capital gains and not profits?

4 weeks ago

brand1987

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

3 weeks ago

ImCK

suggest sunreit launch dividen reinvestment plan policy instead of PP

1 day ago

Silent 88888

sunreit is called profit distribution not dividend

1 day 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

1 day ago

ImCK

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

1 day ago

speakup

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

3 hours ago

Post a Comment