[SIMEPROP] QoQ Annualized Quarter Result on 31-Dec-2017

Stock
[SIMEPROP] SIME DARBY PROPERTY BERHAD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017
Profit Trend
QoQ- -33.63%
YoY- 90.07%
Quarter Report
Latest QR
Upcoming QR
SIMEPROP's Result
SIMEPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 2,882,022 2,353,104 2,255,260 2,281,548 1,855,096 2,610,852 1,919,281 31.09%
PBT 317,988 728,382 855,502 1,201,164 1,676,140 888,830 540,362 -29.75%
Tax -102,648 -44,096 -65,204 -73,148 26,356 -179,729 -96,810 3.97%
NP 215,340 684,286 790,298 1,128,016 1,702,496 709,101 443,552 -38.20%
-
NP to SH 172,794 640,008 791,250 1,119,538 1,686,772 624,029 395,162 -42.36%
-
Tax Rate 32.28% 6.05% 7.62% 6.09% -1.57% 20.22% 17.92% -
Total Cost 2,666,682 1,668,818 1,464,961 1,153,532 152,600 1,901,751 1,475,729 48.30%
-
Net Worth 9,657,191 9,725,199 9,521,174 9,725,199 6,929,999 23,902,202 0 -
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 340,041 181,355 272,033 - 189,099 - -
Div Payout % - 53.13% 22.92% 24.30% - 30.30% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 9,657,191 9,725,199 9,521,174 9,725,199 6,929,999 23,902,202 0 -
NOSH 6,800,839 6,800,839 6,800,839 6,800,839 1,000,000 3,781,993 3,751,544 48.62%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 7.47% 29.08% 35.04% 49.44% 91.77% 27.16% 23.11% -
ROE 1.79% 6.58% 8.31% 11.51% 24.34% 2.61% 0.00% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 42.38 34.60 33.16 33.55 185.51 69.03 51.16 -11.78%
EPS 2.40 11.10 14.53 23.60 168.80 16.50 10.53 -62.65%
DPS 0.00 5.00 2.67 4.00 0.00 5.00 0.00 -
NAPS 1.42 1.43 1.40 1.43 6.93 6.32 0.00 -
Adjusted Per Share Value based on latest NOSH - 6,800,839
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 42.38 34.60 33.16 33.55 27.28 38.39 28.22 31.10%
EPS 2.40 11.10 14.53 23.60 24.80 9.18 5.81 -44.50%
DPS 0.00 5.00 2.67 4.00 0.00 2.78 0.00 -
NAPS 1.42 1.43 1.40 1.43 1.019 3.5146 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 - - - -
Price 1.18 1.20 1.42 1.78 0.00 0.00 0.00 -
P/RPS 2.78 3.47 4.28 5.31 0.00 0.00 0.00 -
P/EPS 46.44 12.75 12.20 10.81 0.00 0.00 0.00 -
EY 2.15 7.84 8.19 9.25 0.00 0.00 0.00 -
DY 0.00 4.17 1.88 2.25 0.00 0.00 0.00 -
P/NAPS 0.83 0.84 1.01 1.24 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 28/08/18 24/05/18 26/02/18 16/11/17 - - -
Price 0.99 1.23 1.44 1.35 0.00 0.00 0.00 -
P/RPS 2.34 3.55 4.34 4.02 0.00 0.00 0.00 -
P/EPS 38.96 13.07 12.38 8.20 0.00 0.00 0.00 -
EY 2.57 7.65 8.08 12.19 0.00 0.00 0.00 -
DY 0.00 4.07 1.85 2.96 0.00 0.00 0.00 -
P/NAPS 0.70 0.86 1.03 0.94 0.00 0.00 0.00 -

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