[SIMEPROP] QoQ Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[SIMEPROP] SIME DARBY PROPERTY BERHAD
Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -11.28%
YoY- 46.98%
Quarter Report
Latest QR
Upcoming QR
SIMEPROP's Result
SIMEPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 1,906,948 3,179,994 3,054,749 2,882,058 2,300,528 1,269,145 2,882,022 -24.04%
PBT 43,696 665,670 696,048 961,876 1,205,920 -38,146 317,988 -73.33%
Tax -35,456 -74,789 -53,746 -29,240 -108,632 -273,033 -102,648 -50.73%
NP 8,240 590,881 642,301 932,636 1,097,288 -311,179 215,340 -88.62%
-
NP to SH 56,612 598,531 660,768 940,668 1,060,300 -318,700 172,794 -52.44%
-
Tax Rate 81.14% 11.24% 7.72% 3.04% 9.01% - 32.28% -
Total Cost 1,898,708 2,589,113 2,412,448 1,949,422 1,203,240 1,580,324 2,666,682 -20.24%
-
Net Worth 9,589,182 9,725,199 9,521,174 9,589,182 9,453,166 9,181,132 9,657,191 -0.46%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 204,025 90,677 136,016 - 68,008 - -
Div Payout % - 34.09% 13.72% 14.46% - 0.00% - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 9,589,182 9,725,199 9,521,174 9,589,182 9,453,166 9,181,132 9,657,191 -0.46%
NOSH 6,800,839 6,800,839 6,800,839 6,800,839 6,800,839 6,800,839 6,800,839 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 0.43% 18.58% 21.03% 32.36% 47.70% -24.52% 7.47% -
ROE 0.59% 6.15% 6.94% 9.81% 11.22% -3.47% 1.79% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 28.04 46.76 44.92 42.38 33.83 18.66 42.38 -24.05%
EPS 0.80 8.80 9.73 13.80 15.60 -4.70 2.40 -51.89%
DPS 0.00 3.00 1.33 2.00 0.00 1.00 0.00 -
NAPS 1.41 1.43 1.40 1.41 1.39 1.35 1.42 -0.46%
Adjusted Per Share Value based on latest NOSH - 6,800,839
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 28.04 46.76 44.92 42.38 33.83 18.66 42.38 -24.05%
EPS 0.80 8.80 9.73 13.80 15.60 -4.70 2.40 -51.89%
DPS 0.00 3.00 1.33 2.00 0.00 1.00 0.00 -
NAPS 1.41 1.43 1.40 1.41 1.39 1.35 1.42 -0.46%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.545 0.915 0.84 1.03 1.11 0.995 1.18 -
P/RPS 1.94 1.96 1.87 2.43 3.28 5.33 2.78 -21.30%
P/EPS 65.47 10.40 8.65 7.45 7.12 -21.23 46.44 25.70%
EY 1.53 9.62 11.57 13.43 14.05 -4.71 2.15 -20.27%
DY 0.00 3.28 1.59 1.94 0.00 1.01 0.00 -
P/NAPS 0.39 0.64 0.60 0.73 0.80 0.74 0.83 -39.53%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 21/05/20 26/02/20 27/11/19 28/08/19 29/05/19 27/02/19 27/11/18 -
Price 0.68 0.76 0.815 0.80 1.02 1.17 0.99 -
P/RPS 2.43 1.63 1.81 1.89 3.02 6.27 2.34 2.54%
P/EPS 81.69 8.64 8.39 5.78 6.54 -24.97 38.96 63.74%
EY 1.22 11.58 11.92 17.29 15.29 -4.01 2.57 -39.11%
DY 0.00 3.95 1.64 2.50 0.00 0.85 0.00 -
P/NAPS 0.48 0.53 0.58 0.57 0.73 0.87 0.70 -22.22%

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
Be the first to like this. Showing 0 of 0 comments
Post a Comment