S
Sunway Real Estate Investment Trust
KLSE:SUNWAY
Sunway Real Estate Investment Trust
KLSE:SUNWAY
Price:
5.47
MYR
4.59%
Market Cap:
37.2B
MYR
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
S
|
Sunway Real Estate Investment Trust
KLSE:SUNWAY
|
MY |
|
P
|
Pimpinan Ehsan Bhd
KLSE:PEB
|
MY |
|
Central Automotive Products Ltd
TSE:8117
|
JP |
|
Life Corp
TSE:8194
|
JP |
Income Statement
Earnings Waterfall
Sunway Real Estate Investment Trust
Sunway Real Estate Investment Trust
Income Statement
Sunway Real Estate Investment Trust
Sunway Real Estate Investment Trust
Currency: MYR
| Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
202
|
0
|
0
|
0
|
261
|
0
|
0
|
0
|
165
|
0
|
0
|
0
|
134
|
0
|
0
|
0
|
101
|
0
|
0
|
0
|
172
|
0
|
0
|
0
|
319
|
0
|
0
|
0
|
361
|
0
|
0
|
0
|
0
|
|
| Revenue |
3 692
N/A
|
3 673
-1%
|
3 666
0%
|
3 599
-2%
|
4 129
+15%
|
4 335
+5%
|
4 457
+3%
|
4 656
+4%
|
4 721
+1%
|
4 726
+0%
|
4 813
+2%
|
4 881
+1%
|
4 558
-7%
|
4 592
+1%
|
4 429
-4%
|
4 246
-4%
|
4 448
+5%
|
4 457
+0%
|
4 572
+3%
|
4 758
+4%
|
4 656
-2%
|
4 675
+0%
|
4 760
+2%
|
4 906
+3%
|
5 239
+7%
|
5 432
+4%
|
5 452
+0%
|
5 585
+2%
|
5 410
-3%
|
5 252
-3%
|
5 069
-3%
|
4 880
-4%
|
4 780
-2%
|
4 628
-3%
|
4 108
-11%
|
3 908
-5%
|
3 829
-2%
|
3 704
-3%
|
3 914
+6%
|
3 744
-4%
|
3 717
-1%
|
3 984
+7%
|
4 497
+13%
|
4 910
+9%
|
5 195
+6%
|
5 346
+3%
|
5 534
+4%
|
5 803
+5%
|
6 136
+6%
|
6 291
+3%
|
6 403
+2%
|
6 893
+8%
|
7 883
+14%
|
8 831
+12%
|
9 812
+11%
|
10 349
+5%
|
9 813
-5%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 630)
|
0
|
0
|
0
|
(2 686)
|
0
|
0
|
0
|
(3 221)
|
0
|
0
|
0
|
(3 108)
|
0
|
0
|
0
|
(3 000)
|
0
|
0
|
0
|
(3 060)
|
0
|
0
|
0
|
(3 509)
|
0
|
0
|
0
|
(3 732)
|
0
|
0
|
0
|
(3 095)
|
0
|
0
|
0
|
(2 635)
|
0
|
0
|
0
|
(2 705)
|
0
|
0
|
0
|
(3 954)
|
0
|
0
|
0
|
(4 590)
|
0
|
0
|
0
|
(6 048)
|
0
|
0
|
0
|
0
|
|
| Gross Profit |
1 062
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 443
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 501
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 450
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 448
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 596
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 731
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 678
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 686
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 194
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 012
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 241
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 546
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 834
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(775)
|
(3 290)
|
(3 237)
|
(3 128)
|
(600)
|
(3 467)
|
(3 576)
|
(3 806)
|
309
|
(2 892)
|
(2 962)
|
(2 952)
|
(693)
|
(3 775)
|
(3 607)
|
(3 457)
|
(761)
|
(3 791)
|
(3 882)
|
(4 023)
|
(991)
|
(3 995)
|
(4 048)
|
(4 212)
|
(1 153)
|
(4 766)
|
(4 813)
|
(4 942)
|
(1 190)
|
(4 668)
|
(4 483)
|
(4 270)
|
(1 227)
|
(4 110)
|
(3 749)
|
(3 587)
|
(1 038)
|
(3 491)
|
(3 703)
|
(3 611)
|
(792)
|
(3 602)
|
(3 962)
|
(4 296)
|
(819)
|
(4 730)
|
(4 934)
|
(5 217)
|
(979)
|
(5 580)
|
(5 620)
|
(6 007)
|
(1 149)
|
(7 881)
|
(8 778)
|
(9 212)
|
(8 496)
|
|
| Selling, General & Administrative |
(622)
|
0
|
0
|
0
|
(623)
|
0
|
0
|
0
|
(719)
|
0
|
0
|
0
|
(764)
|
0
|
0
|
0
|
(678)
|
0
|
0
|
0
|
(822)
|
0
|
0
|
0
|
(871)
|
0
|
0
|
0
|
(894)
|
0
|
0
|
0
|
(944)
|
0
|
0
|
0
|
(814)
|
0
|
0
|
0
|
(638)
|
0
|
0
|
0
|
(654)
|
(29)
|
(30)
|
(35)
|
(723)
|
(29)
|
(44)
|
(42)
|
(815)
|
(20)
|
(8)
|
(14)
|
(30)
|
|
| Other Operating Expenses |
(152)
|
(3 290)
|
(3 237)
|
(3 128)
|
23
|
(3 467)
|
(3 576)
|
(3 806)
|
1 029
|
(2 892)
|
(2 962)
|
(2 952)
|
72
|
(3 775)
|
(3 607)
|
(3 457)
|
(83)
|
(3 791)
|
(3 882)
|
(4 023)
|
(169)
|
(3 995)
|
(4 048)
|
(4 212)
|
(282)
|
(4 766)
|
(4 813)
|
(4 942)
|
(296)
|
(4 668)
|
(4 483)
|
(4 270)
|
(283)
|
(4 110)
|
(3 749)
|
(3 587)
|
(224)
|
(3 491)
|
(3 703)
|
(3 611)
|
(154)
|
(3 602)
|
(3 962)
|
(4 296)
|
(165)
|
(4 701)
|
(4 905)
|
(5 183)
|
(256)
|
(5 551)
|
(5 576)
|
(5 965)
|
(334)
|
(7 861)
|
(8 770)
|
(9 198)
|
(8 466)
|
|
| Operating Income |
287
N/A
|
383
+34%
|
430
+12%
|
472
+10%
|
843
+79%
|
869
+3%
|
881
+1%
|
850
-4%
|
1 810
+113%
|
1 834
+1%
|
1 851
+1%
|
1 928
+4%
|
757
-61%
|
818
+8%
|
823
+1%
|
789
-4%
|
687
-13%
|
667
-3%
|
689
+3%
|
735
+7%
|
605
-18%
|
681
+13%
|
712
+5%
|
694
-3%
|
578
-17%
|
667
+15%
|
639
-4%
|
643
+1%
|
488
-24%
|
584
+20%
|
586
+0%
|
610
+4%
|
459
-25%
|
518
+13%
|
359
-31%
|
321
-11%
|
156
-52%
|
213
+37%
|
212
-1%
|
133
-37%
|
220
+66%
|
382
+73%
|
535
+40%
|
614
+15%
|
422
-31%
|
616
+46%
|
600
-3%
|
585
-2%
|
567
-3%
|
712
+26%
|
783
+10%
|
886
+13%
|
686
-23%
|
950
+39%
|
1 034
+9%
|
1 136
+10%
|
1 317
+16%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
204
|
121
|
121
|
130
|
(3)
|
9
|
16
|
23
|
90
|
86
|
90
|
80
|
203
|
194
|
236
|
255
|
243
|
246
|
147
|
139
|
233
|
154
|
189
|
188
|
291
|
220
|
221
|
219
|
340
|
271
|
279
|
288
|
358
|
264
|
168
|
139
|
317
|
280
|
335
|
348
|
236
|
210
|
214
|
272
|
506
|
300
|
315
|
352
|
436
|
316
|
383
|
494
|
782
|
651
|
622
|
526
|
557
|
|
| Non-Reccuring Items |
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
52
|
0
|
0
|
0
|
46
|
(1)
|
(2)
|
(8)
|
8
|
(19)
|
(22)
|
(19)
|
12
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
64
|
0
|
0
|
7
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(31)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
499
N/A
|
504
+1%
|
550
+9%
|
602
+9%
|
840
+39%
|
877
+4%
|
897
+2%
|
872
-3%
|
1 900
+118%
|
1 920
+1%
|
1 941
+1%
|
2 008
+3%
|
960
-52%
|
1 012
+5%
|
1 059
+5%
|
1 045
-1%
|
930
-11%
|
913
-2%
|
836
-8%
|
873
+4%
|
859
-2%
|
835
-3%
|
901
+8%
|
881
-2%
|
879
0%
|
887
+1%
|
860
-3%
|
862
+0%
|
837
-3%
|
855
+2%
|
865
+1%
|
898
+4%
|
865
-4%
|
782
-10%
|
527
-33%
|
460
-13%
|
513
+11%
|
492
-4%
|
545
+11%
|
473
-13%
|
464
-2%
|
573
+24%
|
727
+27%
|
868
+19%
|
909
+5%
|
917
+1%
|
914
0%
|
937
+2%
|
993
+6%
|
1 028
+3%
|
1 166
+13%
|
1 381
+18%
|
1 524
+10%
|
1 601
+5%
|
1 656
+3%
|
1 670
+1%
|
1 874
+12%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(86)
|
(114)
|
(114)
|
(128)
|
(115)
|
(123)
|
(125)
|
(110)
|
(137)
|
(141)
|
(154)
|
(159)
|
(149)
|
(154)
|
(143)
|
(152)
|
(131)
|
(128)
|
(119)
|
(125)
|
(140)
|
(135)
|
(149)
|
(139)
|
(149)
|
(145)
|
(133)
|
(133)
|
(121)
|
(124)
|
(88)
|
(83)
|
(78)
|
(71)
|
(95)
|
(99)
|
(102)
|
(101)
|
(94)
|
(88)
|
(116)
|
(126)
|
(140)
|
(163)
|
(164)
|
(170)
|
(180)
|
(178)
|
(138)
|
(140)
|
(154)
|
(168)
|
(243)
|
(274)
|
(296)
|
(331)
|
(354)
|
|
| Income from Continuing Operations |
412
|
390
|
436
|
474
|
724
|
754
|
771
|
763
|
1 763
|
1 779
|
1 788
|
1 849
|
812
|
857
|
916
|
893
|
799
|
785
|
717
|
749
|
719
|
700
|
752
|
743
|
730
|
742
|
727
|
729
|
715
|
731
|
777
|
815
|
787
|
711
|
433
|
362
|
411
|
391
|
450
|
385
|
348
|
447
|
587
|
705
|
745
|
746
|
735
|
759
|
856
|
888
|
1 012
|
1 213
|
1 281
|
1 327
|
1 360
|
1 339
|
1 521
|
|
| Income to Minority Interest |
(40)
|
(22)
|
(22)
|
(35)
|
(286)
|
(289)
|
(290)
|
(283)
|
(273)
|
(275)
|
(272)
|
(283)
|
(78)
|
(81)
|
(85)
|
(71)
|
(67)
|
(97)
|
(113)
|
(134)
|
(133)
|
(109)
|
(120)
|
(109)
|
(102)
|
(101)
|
(83)
|
(85)
|
(70)
|
(69)
|
(68)
|
(68)
|
(78)
|
(76)
|
(64)
|
(61)
|
(48)
|
(46)
|
(42)
|
(41)
|
(54)
|
(62)
|
(83)
|
(87)
|
(76)
|
(74)
|
(74)
|
(84)
|
(118)
|
(119)
|
(123)
|
(129)
|
(128)
|
(155)
|
(186)
|
(203)
|
(217)
|
|
| Net Income (Common) |
372
N/A
|
368
-1%
|
414
+12%
|
439
+6%
|
439
0%
|
465
+6%
|
481
+3%
|
480
0%
|
1 490
+211%
|
1 504
+1%
|
1 516
+1%
|
1 567
+3%
|
734
-53%
|
777
+6%
|
832
+7%
|
822
-1%
|
732
-11%
|
688
-6%
|
605
-12%
|
615
+2%
|
586
-5%
|
591
+1%
|
632
+7%
|
634
+0%
|
627
-1%
|
641
+2%
|
644
+1%
|
644
0%
|
636
-1%
|
647
+2%
|
678
+5%
|
700
+3%
|
709
+1%
|
640
-10%
|
390
-39%
|
339
-13%
|
363
+7%
|
359
-1%
|
450
+25%
|
415
-8%
|
2 664
+542%
|
2 717
+2%
|
2 808
+3%
|
2 867
+2%
|
617
-78%
|
569
-8%
|
558
-2%
|
572
+3%
|
687
+20%
|
717
+4%
|
838
+17%
|
1 033
+23%
|
1 102
+7%
|
1 133
+3%
|
1 135
+0%
|
1 110
-2%
|
1 278
+15%
|
|
| EPS (Diluted) |
0.1
N/A
|
0.11
+10%
|
0.12
+9%
|
0.13
+8%
|
0.12
-8%
|
0.13
+8%
|
0.12
-8%
|
0.12
N/A
|
0.39
+225%
|
0.35
-10%
|
0.35
N/A
|
0.35
N/A
|
0.17
-51%
|
0.17
N/A
|
0.18
+6%
|
0.18
N/A
|
0.16
-11%
|
0.15
-6%
|
0.13
-13%
|
0.13
N/A
|
0.12
-8%
|
0.12
N/A
|
0.13
+8%
|
0.13
N/A
|
0.13
N/A
|
0.13
N/A
|
0.13
N/A
|
0.13
N/A
|
0.13
N/A
|
0.13
N/A
|
0.14
+8%
|
0.14
N/A
|
0.15
+7%
|
0.13
-13%
|
0.08
-38%
|
0.07
-12%
|
0.07
N/A
|
0.07
N/A
|
0.08
+14%
|
0.07
-12%
|
0.44
+529%
|
0.45
+2%
|
0.47
+4%
|
0.48
+2%
|
0.1
-79%
|
0.09
-10%
|
0.09
N/A
|
0.1
+11%
|
0.11
+10%
|
0.12
+9%
|
0.14
+17%
|
0.16
+14%
|
0.17
+6%
|
0.17
N/A
|
0.17
N/A
|
0.17
N/A
|
0.19
+12%
|
|
Switch to:
Switch to:
See Also
Discover More
