[SIMEPROP] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[SIMEPROP] SIME DARBY PROPERTY BERHAD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -29.32%
YoY- 100.23%
Quarter Report
Latest QR
Upcoming QR
SIMEPROP's Result
SIMEPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,269,145 2,882,022 2,353,104 2,255,260 2,281,548 1,855,096 2,610,852 -38.09%
PBT -38,146 317,988 728,382 855,502 1,201,164 1,676,140 888,830 -
Tax -273,033 -102,648 -44,096 -65,204 -73,148 26,356 -179,729 32.04%
NP -311,179 215,340 684,286 790,298 1,128,016 1,702,496 709,101 -
-
NP to SH -318,700 172,794 640,008 791,250 1,119,538 1,686,772 624,029 -
-
Tax Rate - 32.28% 6.05% 7.62% 6.09% -1.57% 20.22% -
Total Cost 1,580,324 2,666,682 1,668,818 1,464,961 1,153,532 152,600 1,901,751 -11.58%
-
Net Worth 9,181,132 9,657,191 9,725,199 9,521,174 9,725,199 6,929,999 23,902,202 -47.06%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 68,008 - 340,041 181,355 272,033 - 189,099 -49.33%
Div Payout % 0.00% - 53.13% 22.92% 24.30% - 30.30% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 9,181,132 9,657,191 9,725,199 9,521,174 9,725,199 6,929,999 23,902,202 -47.06%
NOSH 6,800,839 6,800,839 6,800,839 6,800,839 6,800,839 1,000,000 3,781,993 47.71%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -24.52% 7.47% 29.08% 35.04% 49.44% 91.77% 27.16% -
ROE -3.47% 1.79% 6.58% 8.31% 11.51% 24.34% 2.61% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 18.66 42.38 34.60 33.16 33.55 185.51 69.03 -58.09%
EPS -4.70 2.40 11.10 14.53 23.60 168.80 16.50 -
DPS 1.00 0.00 5.00 2.67 4.00 0.00 5.00 -65.70%
NAPS 1.35 1.42 1.43 1.40 1.43 6.93 6.32 -64.16%
Adjusted Per Share Value based on latest NOSH - 6,800,839
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 18.66 42.38 34.60 33.16 33.55 27.28 38.39 -38.09%
EPS -4.70 2.40 11.10 14.53 23.60 24.80 9.18 -
DPS 1.00 0.00 5.00 2.67 4.00 0.00 2.78 -49.32%
NAPS 1.35 1.42 1.43 1.40 1.43 1.019 3.5146 -47.06%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 - - -
Price 0.995 1.18 1.20 1.42 1.78 0.00 0.00 -
P/RPS 5.33 2.78 3.47 4.28 5.31 0.00 0.00 -
P/EPS -21.23 46.44 12.75 12.20 10.81 0.00 0.00 -
EY -4.71 2.15 7.84 8.19 9.25 0.00 0.00 -
DY 1.01 0.00 4.17 1.88 2.25 0.00 0.00 -
P/NAPS 0.74 0.83 0.84 1.01 1.24 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 27/11/18 28/08/18 24/05/18 26/02/18 16/11/17 - -
Price 1.17 0.99 1.23 1.44 1.35 0.00 0.00 -
P/RPS 6.27 2.34 3.55 4.34 4.02 0.00 0.00 -
P/EPS -24.97 38.96 13.07 12.38 8.20 0.00 0.00 -
EY -4.01 2.57 7.65 8.08 12.19 0.00 0.00 -
DY 0.85 0.00 4.07 1.85 2.96 0.00 0.00 -
P/NAPS 0.87 0.70 0.86 1.03 0.94 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