T-O (am): 1.81 (08:59:00)
Last updated: 17:00
Customize
Select columns required and click "Update" to save your preferences
Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
14 Nov 24 | Q3 Sep 24 | 3 | 31 Dec 24 | 192.14 | 89.14 | 89.14 | 46.4% | 0.00 | 2.61 | 9.4% | 9.3% | 38.5% | 3.1% | ||||||||
15 Aug 24 | Q2 Jun 24 | 2 | 31 Dec 24 | 175.57 | 145.07 | 145.07 | 82.6% | 4.66 | 4.21 | 1.7% | 5.4% | 66.8% | 101.0% | ||||||||
16 May 24 | Q1 Mar 24 | 1 | 31 Dec 24 | 178.59 | 86.98 | 86.98 | 48.7% | 0.00 | 2.39 | 6.3% | 2.3% | 12.1% | 9.8% | ||||||||
30 Jan 24 | Q4 Dec 23 | 4 | 31 Dec 23 | 190.52 | 78.94 | 77.57 | 40.7% | 4.68 | 2.12 | 8.3% | 2.0% | 15.7% | 52.6% | ||||||||
16 Nov 23 | Q3 Sep 23 | 3 | 31 Dec 23 | 175.84 | 91.97 | 91.97 | 52.3% | 0.00 | 2.54 | 5.6% | 5.8% | 27.4% | 0.1% | ||||||||
17 Aug 23 | Q2 Jun 23 | 2 | 31 Dec 23 | 166.53 | 72.19 | 72.19 | 43.4% | 4.62 | 1.96 | 8.9% | 15.2% | 25.2% | 3.1% | ||||||||
03 May 23 | Q1 Mar 23 | 1 | 31 Dec 23 | 182.80 | 96.46 | 96.46 | 52.8% | 0.00 | 2.67 | 2.1% | 18.7% | 89.8% | 9.3% | ||||||||
30 Jan 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 186.73 | 60.14 | 50.82 | 27.2% | 5.00 | 1.33 | 12.3% | 18.3% | 44.7% | 213.8% | ||||||||
17 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 166.24 | 91.91 | 91.91 | 55.3% | 0.00 | 2.54 | 15.0% | 55.5% | 23.4% | 123.8% | ||||||||
18 Aug 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 144.51 | 74.51 | 74.51 | 51.6% | 4.22 | 2.03 | 6.1% | 39.8% | 29.9% | 122.3% | ||||||||
18 May 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 153.97 | 106.32 | 106.32 | 69.0% | 0.00 | 2.96 | 2.4% | 47.7% | 556.6% | 188.8% | ||||||||
28 Jan 22 | 31 Dec 21 | Other | 31 Dec 21 | 157.80 | 15.34 | 16.19 | 10.3% | 2.80 | 0.31 | 47.6% | 64.8% | 60.6% | 51.7% | ||||||||
09 Nov 21 | 30 Sep 21 | Other | 31 Dec 21 | 106.89 | 41.06 | 41.06 | 38.4% | 0.00 | 1.05 | 3.4% | 0.5% | 22.5% | 19.4% | ||||||||
30 Aug 21 | 30 Jun 21 | Other | 31 Dec 21 | 103.39 | 33.52 | 33.52 | 32.4% | 1.63 | 0.77 | 0.8% | 1.5% | 8.9% | 348.6% | ||||||||
19 May 21 | 31 Mar 21 | Other | 31 Dec 21 | 104.27 | 36.82 | 36.82 | 35.3% | 0.00 | 0.94 | 8.9% | 25.9% | 9.9% | 43.9% | ||||||||
09 Feb 21 | 31 Dec 20 | Other | 31 Dec 21 | 95.77 | 33.50 | 33.50 | 35.0% | 0.77 | 0.91 | 10.9% | 38.5% | 2.6% | 56.6% | ||||||||
23 Nov 20 | 30 Sep 20 | Other | 31 Dec 21 | 107.44 | 34.40 | 34.40 | 32.0% | 0.90 | 1.00 | 2.4% | 30.8% | 355.1% | 56.4% | ||||||||
03 Aug 20 | Q4 Jun 20 | 4 | 30 Jun 20 | 104.92 | -14.38 | -13.48 | -12.8% | 2.38 | -0.61 | 25.5% | 27.9% | 120.5% | 107.6% | ||||||||
19 May 20 | Q3 Mar 20 | 3 | 30 Jun 20 | 140.80 | 65.66 | 65.66 | 46.6% | 0.00 | 2.06 | 9.6% | 7.1% | 14.9% | 4.7% | ||||||||
13 Feb 20 | Q2 Dec 19 | 2 | 30 Jun 20 | 155.80 | 77.20 | 77.20 | 49.5% | 2.45 | 2.45 | 0.3% | 11.7% | 2.1% | 16.2% | ||||||||
05 Nov 19 | Q1 Sep 19 | 1 | 30 Jun 20 | 155.35 | 78.82 | 78.82 | 50.7% | 2.50 | 2.50 | 6.7% | 14.0% | 55.7% | 61.9% | ||||||||
08 Aug 19 | Q4 Jun 19 | 4 | 30 Jun 19 | 145.56 | 179.06 | 178.00 | 122.3% | 2.28 | 5.91 | 3.9% | 2.9% | 158.3% | 153.0% | ||||||||
02 May 19 | Q3 Mar 19 | 3 | 30 Jun 19 | 151.50 | 75.81 | 68.91 | 45.5% | 2.58 | 2.34 | 8.6% | 7.1% | 3.7% | 2.9% | ||||||||
14 Feb 19 | Q2 Dec 18 | 2 | 30 Jun 19 | 139.50 | 66.44 | 66.44 | 47.6% | 2.25 | 2.25 | 2.4% | 1.2% | 67.9% | 16.1% | ||||||||
09 Aug 18 | Q4 Jun 18 | 4 | 30 Jun 18 | 136.25 | 208.11 | 207.11 | 152.0% | 2.15 | 7.04 | 3.7% | 2.8% | 194.4% | 5.4% | ||||||||
03 May 18 | Q3 Mar 18 | 3 | 30 Jun 18 | 141.51 | 70.35 | 70.35 | 49.7% | 2.37 | 2.38 | 0.0% | 5.2% | 0.9% | 0.0% | ||||||||
06 Feb 18 | Q2 Dec 17 | 2 | 30 Jun 18 | 141.47 | 71.00 | 71.00 | 50.2% | 2.38 | 2.40 | 0.2% | 11.5% | 10.4% | 0.2% | ||||||||
31 Oct 17 | Q1 Sep 17 | 1 | 30 Jun 18 | 141.17 | 79.23 | 79.23 | 56.1% | 2.67 | 2.69 | 6.5% | 9.5% | 63.8% | 23.5% | ||||||||
10 Aug 17 | Q4 Jun 17 | 4 | 30 Jun 17 | 132.54 | 218.84 | 218.84 | 165.1% | 2.27 | 7.43 | 1.5% | 7.2% | 211.1% | 78.1% | ||||||||
03 May 17 | Q3 Mar 17 | 3 | 30 Jun 17 | 134.57 | 70.36 | 70.36 | 52.3% | 2.37 | 2.38 | 6.1% | 3.2% | 1.1% | 8.6% | ||||||||
14 Feb 17 | Q2 Dec 16 | 2 | 30 Jun 17 | 126.88 | 71.14 | 71.14 | 56.1% | 2.28 | 2.45 | 1.6% | 3.8% | 10.9% | 0.5% | ||||||||
27 Oct 16 | Q1 Sep 16 | 1 | 30 Jun 17 | 128.88 | 64.14 | 64.14 | 49.8% | 2.27 | 2.15 | 4.3% | 6.3% | 47.8% | 0.6% | ||||||||
11 Aug 16 | Q4 Jun 16 | 4 | 30 Jun 16 | 123.58 | 122.90 | 122.90 | 99.4% | 2.12 | 4.17 | 5.2% | 7.5% | 89.8% | 65.7% | ||||||||
27 Apr 16 | Q3 Mar 16 | 3 | 30 Jun 16 | 130.34 | 64.77 | 64.77 | 49.7% | 2.37 | 2.23 | 1.1% | 17.7% | 9.4% | 14.0% | ||||||||
27 Jan 16 | Q2 Dec 15 | 2 | 30 Jun 16 | 131.87 | 71.52 | 71.52 | 54.2% | 2.57 | 2.41 | 8.8% | 15.7% | 10.9% | 13.0% | ||||||||
29 Oct 15 | Q1 Sep 15 | 1 | 30 Jun 16 | 121.22 | 64.51 | 64.51 | 53.2% | 2.12 | 2.19 | 5.5% | 6.5% | 82.0% | 1.7% | ||||||||
11 Aug 15 | Q4 Jun 15 | 4 | 30 Jun 15 | 114.94 | 363.80 | 357.91 | 311.4% | 2.05 | 12.20 | 3.8% | 5.2% | 529.9% | 52.2% | ||||||||
29 Apr 15 | Q3 Mar 15 | 3 | 30 Jun 15 | 110.71 | 56.82 | 56.82 | 51.3% | 2.13 | 1.93 | 2.9% | 2.4% | 10.2% | 2.8% | ||||||||
28 Jan 15 | 31/12/14 | 2 | 30/06/15 | 114.00 | 63.27 | 63.27 | 55.5% | 2.27 | 2.16 | 0.2% | 3.3% | 0.3% | 2.0% |
EPS | 11.64 sen |
Trailing PE (Sector Median: 11.8) | 15.6 |
PEG | 15.6 |
Altman Z | 0.1 |
Beaver | 0.029 |
Current Ratio | 0.4 |
Debt-Equity (DE) Ratio | 0.82 |
FCF Yield | 1.98 % |
Revenue QoQ | 9.44 % |
Revenue YoY | 9.27% |
Profit QoQ | -38.55 % |
Profit YoY | -3.07 % |
Profit Margin (Sector Median: 43.6) | 54.12 % |
ROE (ROIC: 4.28) | 6.45 % |
Dividend Per Share (DPS) | 9.34 sen |
Dividend Yield (DY) | 5.13 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
EPS | |
Trailing PE (Sector Median: 11.8) | |
Profit QoQ | |
Profit YoY | |
Profit Margin (Sector Median: 43.6) | |
ROE (ROIC: 4.39) | |
Altman Z |
Discounted Cash Flow (DCF) 5% Growth | |
Discounted Cash Flow (DCF) 10% Growth | |
Relative Valuation | |
Average Analysts FV based on 7 rating(s) |
Graham Formula | |
Graham Number | |
Net Tangible Asset (NTA) | 1.48 | Consistent QR FV |
Forward PE FV Calculator | |
Latest Profit (adjusted) [M] | 89.14 |
Expected Profit (Next QR) [M] | |
Expected Profit (After QR above) [M] | |
Expected Profit (After QR above) [M] | |
Estimated Fair Value |
Growth/Risk Fair Value Calculator | |
Expected growth (%) | |
Estimated downside / risk (%) | |
Estimated New DCF Fair Value |
Contract/Award Contribution Calculator | |
Contract/Award Value (in Million) | |
Estimated Contribution to Stock Price | |
Estimated New DCF Fair Value |
Profit-Based Calculator | |
Expected Profit (M) | |
for Year | |
Estimated New DCF Fair Value |
Revenue-Based Calculator | |
Expected Revenue (M) | |
for Year | |
Estimated New DCF Fair Value |
Market Pricing | |
Expected Profit (M) | 984.95 |
Expected Revenue (M) | 4452.77 |
Expected Growth (%) | 37.0 |
MADAM SARENA CHEAH YEAN TIH added 196216200.0 units announced on 30 Oct 2020 at ~RM1.43
Market Cap: 6233 M.
Market Cap Class: Large caps
Number of Shares: 3424 M.
Adjusted Float: 53.4%.
Stock highly correlated with
ABMB (89%)
ALAQAR (89%)
IHH (89%)
RESINTC (88%)
Sunway RIET is real investment trust formed to own and invest in a diverse portfolio of income-generating real estate in Malaysia and other Asia-Pacific countries. Sunway REIT's comprise real estate in the retail such as shopping Malls and Hypermarkets and also hospitality and office sectors in Malaysia.
Sectors: Mid Cap, REITs, F4GBM
Code: 5176
Website: http://www.sunwayreit.com/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 18-Jan-2023
Shareholder | % | Value (M) |
---|---|---|
Sunway REIT Holdings Sdn Bhd | 40.88% | 2548.11 |
Employees Provident Fund Board | 16.2% | 1009.52 |
KWAP | 5.14% | 320.38 |
Amanah Saham Bumiputera | 4.41% | 274.88 |
Sunway Education Group Sdn Bhd | 3.6% | 224.39 |
Great Eastern Group | 1.96% | 122.17 |
Amanah Saham Malaysia | 1.61% | 100.35 |
Vanguard Group | 1.52% | 94.74 |
State Street Bank & Trust | 0.93% | 57.97 |
Zurich Life Insurance Malaysia Berhad | 0.93% | 57.97 |
Permodalan Nasional Berhad | 0.86% | 53.61 |
Prulink Equity Fund | 0.81% | 50.49 |
AIA Group | 0.64% | 39.89 |
Citibank New York | 0.61% | 38.02 |
DFA International Real Estate Securities Portfolio Of DFA Investment Dimensions Group Inc | 0.48% | 29.92 |
Smam Asia REIT Sub Trust | 0.46% | 28.67 |