Sunway Real Estate Investment Trust

Sunway Real Estate Investment Trust

MMYX:SUNREIT
2.03
MYR
+0.01
(+0.50%)
14.88P/E
Nov 12Next Earn
2013 Y
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
TTM
Revenue per Share
0.15
0.14
0.15
0.17
0.17
0.19
0.19
0.18
0.1
0.18
0.2
0.22
0.25
0.25
Basic EPS, GAAP
0.14
0.14
0.18
0.11
0.14
0.15
0.13
0.07
0.04
0.09
0.1
0.15
0.16
0.15
Free Cash Flow per Basic Share
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Dividend per Share
0.08
0.08
0.09
0.09
0.09
0.1
0.09
0.07
0.03
0.07
0.1
0.09
0.15
0.14
Book Value per Share
1.2
1.26
1.36
1.38
1.43
1.48
1.63
1.62
1.6
1.61
1.61
1.71
1.72
1.73
Tangible Book Value per Share
1.2
1.26
1.36
1.38
1.43
1.48
1.63
1.62
1.6
1.61
1.61
1.71
1.72
1.73
Basic Weighted Avg Shares
2,780
2,924
2,933
2,941
2,945
2,945
2,945
2,945
3,819
3,425
3,425
3,425
3,425
3,587
Sales/Revenue/Turnover
406
417
443
495
509
548
557
537
392
632
699
747
869
880
Operating Margin (%)
69.24
70.19
69.95
68.1
69.48
69.55
71.61
70.12
57.34
71.74
68.49
69.35
69.24
69.79
Depreciation Expense
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Net Income, GAAP
392
411
541
324
424
428
386
208
138
324
338
525
539
533
Effective Tax Rate (%)
- -
- -
1.08
- -
- -
0.23
2.01
- -
- -
2.8
0.4
0.55
1.53
1.55
Profit Margin (%)
96.65
98.56
122.33
65.44
83.33
78
69.35
38.8
35.29
51.24
48.37
70.29
62.07
60.53
Working Capital
-327
-775
-885
-903
-2,414
-2,556
-3,172
-1,388
-970
-1,592
-1,359
-1,748
-2,637
-2,640
LT Debt
1,318
1,000
1,379
1,403
- -
300
- -
1,800
2,200
1,901
2,001
2,731
1,601
1,601
Total Equity
3,506
3,688
3,982
4,051
4,212
4,353
4,797
4,770
5,473
5,528
5,516
5,872
5,874
5,925
Return on Invested Capital (%)
5.79
5.54
5.31
5.46
5.54
5.51
5.16
- -
2.63
4.92
5.24
5.28
5.81
5.81
Return on Capital (%)
9.29
8.95
10.55
6.59
8
7.68
6.58
- -
2.72
4.66
5.2
7.08
6.87
6.57
Return on Common Equity (%)
12.04
11.43
14.12
8.06
10.27
9.99
8.45
4.35
2.7
5.88
6.12
9.22
9.18
9

Capital Structure

MYR

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
2,598
2,675
2,790
LT Borrowings
1,600
1,600
1,600
LT Finance Leases
1
1
1
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
3,425
3,425
3,425
Market Capitalization
7,911
7,911
7,569

Working Capital

MYR

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
400
338
481
Cash, Cash Equivalents & STI
361
292
436
Accounts Receivable, Net
21
23
23
Inventories
- -
- -
- -
Total Current Liabilities
3,037
3,062
3,121
Payables & Accruals
- -
- -
- -
ST Debt
2,598
2,675
2,790
Deferred Revenue
- -
- -
- -

Growth Rates

MYR

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
4.07%
4.4%
0.04%
Free Cash Flow
41.55%
49.46%
38.26%
Net Income, GAAP
9.88%
32.58%
2.78%
Sales/Revenue/Turnover
8.84%
13.62%
16.4%
Total Cash Common Dividend
13.21%
29.32%
59.2%

Quarterly Revenue

MYR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
174
171
186
216
747
2025
213
205
233
218
869
2026
216
214
- -
- -
- -

Quarterly Earnings Per Share

MYR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
0.02
0.04
0.03
0.06
0.15
2025
0.03
0.04
0.04
0.05
0.16
2026
0.03
0.03
- -
- -
- -

Quarterly Dividends Per Share

MYR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
0.04
- -
- -
0.05
0.09
2025
0.05
- -
0.05
0.04
0.15
2026
0.05
- -
- -
- -
- -

Company Description

CEO
Wan Wei Teh
Full Time Employees
20
Sector
Finance
Industry
Real estate investment trusts
Address
Level 15, Menara Sunway Subang Jaya SE Malaysia 47500
IPO Date
Jul 8, 2010
Business
Sunway Real Estate Investment Trust is a diversified Malaysian real estate investment trust managing a portfolio of 28 properties across retail, hospitality, office, education, industrial, and service sectors. Its main assets include retail malls such as Sunway Pyramid Mall, Sunway 163 Mall, Sunway Kluang Mall, and hypermarkets; office buildings like Sunway Pinnacle and Sunway Tower; hotels; an education property; and industrial properties. The retail segment, which comprises over 60% of its portfolio, features shopping centers anchored by tenants including AEON and Jaya Grocer, while the hospitality segment leases premises to hotel operators. It operates predominantly in key locations such as Greater Kuala Lumpur, Penang, Perak, and Johor, with its properties strategically situated within integrated townships. Founded in 2010 and headquartered in Bandar Sunway, Selangor, Sunway REIT aims to provide stable cash distributions and potential sustainable growth to its unitholders. Recent developments include the acquisition of AEON Mall Seri Manjung in Perak in 2025 for RM138 million, which is a two-storey retail complex underpinned by a long-term lease with AEON Co. (M) Bhd. This acquisition enhances the portfolio's income stability and yield profile, contributing an estimated initial net property income yield of 6.5%, with an average yield of 7% over the lease term. Additionally, Sunway REIT continues to focus on expanding and optimizing its asset base with active management and strategic acquisitions, reinforcing its position as one of Malaysia's leading REITs. The company also emphasizes environmentally friendly building features, as seen in properties like Sunway Pinnacle, which is green-certified and equipped with sustainable technologies. Sunway REIT operates under the management of Sunway REIT Management Sdn Bhd and serves a diverse customer base including retail shoppers, corporate tenants, hotel guests, and industrial clients throughout Malaysia. Its portfolio’s mix of retail, commercial, hospitality, and industrial assets within integrated developments supports stable earnings and long-term growth potential in the Malaysian real estate market. The trust is listed on Bursa Malaysia and continues to pursue strategic asset acquisitions and portfolio enhancements to optimize returns for unitholders.