[SIMEPROP] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[SIMEPROP] SIME DARBY PROPERTY BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 58.66%
YoY- 128.59%
Quarter Report
Latest QR
Upcoming QR
SIMEPROP's Result
SIMEPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 2,380,320 2,191,878 1,921,308 2,219,924 1,974,069 2,184,624 2,357,948 0.63%
PBT 430,817 458,082 332,684 268,253 196,594 304,542 380,012 8.71%
Tax -143,200 -135,546 -107,964 -117,265 -94,382 -119,346 -115,800 15.19%
NP 287,617 322,536 224,720 150,988 102,212 185,196 264,212 5.81%
-
NP to SH 283,584 313,114 207,348 136,904 86,289 161,024 242,428 11.00%
-
Tax Rate 33.24% 29.59% 32.45% 43.71% 48.01% 39.19% 30.47% -
Total Cost 2,092,702 1,869,342 1,696,588 2,068,936 1,871,857 1,999,428 2,093,736 -0.03%
-
Net Worth 9,249,141 9,385,157 9,453,166 9,181,132 9,045,116 9,181,132 9,181,132 0.49%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 90,677 136,016 - 68,008 90,677 136,016 - -
Div Payout % 31.98% 43.44% - 49.68% 105.09% 84.47% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 9,249,141 9,385,157 9,453,166 9,181,132 9,045,116 9,181,132 9,181,132 0.49%
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
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 12.08% 14.72% 11.70% 6.80% 5.18% 8.48% 11.21% -
ROE 3.07% 3.34% 2.19% 1.49% 0.95% 1.75% 2.64% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 35.00 32.23 28.25 32.64 29.03 32.12 34.67 0.63%
EPS 4.13 4.60 3.20 2.00 1.33 2.40 3.60 9.57%
DPS 1.33 2.00 0.00 1.00 1.33 2.00 0.00 -
NAPS 1.36 1.38 1.39 1.35 1.33 1.35 1.35 0.49%
Adjusted Per Share Value based on latest NOSH - 6,800,839
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 35.00 32.23 28.25 32.64 29.03 32.12 34.67 0.63%
EPS 4.13 4.60 3.20 2.00 1.33 2.40 3.60 9.57%
DPS 1.33 2.00 0.00 1.00 1.33 2.00 0.00 -
NAPS 1.36 1.38 1.39 1.35 1.33 1.35 1.35 0.49%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.45 0.45 0.59 0.595 0.655 0.60 0.65 -
P/RPS 1.29 1.40 2.09 1.82 2.26 1.87 1.87 -21.90%
P/EPS 10.79 9.77 19.35 29.56 51.62 25.34 18.23 -29.48%
EY 9.27 10.23 5.17 3.38 1.94 3.95 5.48 41.92%
DY 2.96 4.44 0.00 1.68 2.04 3.33 0.00 -
P/NAPS 0.33 0.33 0.42 0.44 0.49 0.44 0.48 -22.08%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 25/08/22 24/05/22 24/02/22 25/11/21 26/08/21 27/05/21 -
Price 0.485 0.475 0.55 0.65 0.665 0.63 0.615 -
P/RPS 1.39 1.47 1.95 1.99 2.29 1.96 1.77 -14.86%
P/EPS 11.63 10.32 18.04 32.29 52.41 26.61 17.25 -23.09%
EY 8.60 9.69 5.54 3.10 1.91 3.76 5.80 29.99%
DY 2.75 4.21 0.00 1.54 2.01 3.17 0.00 -
P/NAPS 0.36 0.34 0.40 0.48 0.50 0.47 0.46 -15.06%

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