[SIMEPROP] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[SIMEPROP] SIME DARBY PROPERTY BERHAD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 432.7%
YoY- 34.0%
Quarter Report
Latest QR
Upcoming QR
SIMEPROP's Result
SIMEPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 3,179,994 3,054,749 2,882,058 2,300,528 1,269,145 2,882,022 2,353,104 22.16%
PBT 665,670 696,048 961,876 1,205,920 -38,146 317,988 728,382 -5.81%
Tax -74,789 -53,746 -29,240 -108,632 -273,033 -102,648 -44,096 42.08%
NP 590,881 642,301 932,636 1,097,288 -311,179 215,340 684,286 -9.29%
-
NP to SH 598,531 660,768 940,668 1,060,300 -318,700 172,794 640,008 -4.35%
-
Tax Rate 11.24% 7.72% 3.04% 9.01% - 32.28% 6.05% -
Total Cost 2,589,113 2,412,448 1,949,422 1,203,240 1,580,324 2,666,682 1,668,818 33.91%
-
Net Worth 9,725,199 9,521,174 9,589,182 9,453,166 9,181,132 9,657,191 9,725,199 0.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 204,025 90,677 136,016 - 68,008 - 340,041 -28.79%
Div Payout % 34.09% 13.72% 14.46% - 0.00% - 53.13% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 9,725,199 9,521,174 9,589,182 9,453,166 9,181,132 9,657,191 9,725,199 0.00%
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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 18.58% 21.03% 32.36% 47.70% -24.52% 7.47% 29.08% -
ROE 6.15% 6.94% 9.81% 11.22% -3.47% 1.79% 6.58% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 46.76 44.92 42.38 33.83 18.66 42.38 34.60 22.16%
EPS 8.80 9.73 13.80 15.60 -4.70 2.40 11.10 -14.30%
DPS 3.00 1.33 2.00 0.00 1.00 0.00 5.00 -28.79%
NAPS 1.43 1.40 1.41 1.39 1.35 1.42 1.43 0.00%
Adjusted Per Share Value based on latest NOSH - 6,800,839
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 46.76 44.92 42.38 33.83 18.66 42.38 34.60 22.16%
EPS 8.80 9.73 13.80 15.60 -4.70 2.40 11.10 -14.30%
DPS 3.00 1.33 2.00 0.00 1.00 0.00 5.00 -28.79%
NAPS 1.43 1.40 1.41 1.39 1.35 1.42 1.43 0.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.915 0.84 1.03 1.11 0.995 1.18 1.20 -
P/RPS 1.96 1.87 2.43 3.28 5.33 2.78 3.47 -31.59%
P/EPS 10.40 8.65 7.45 7.12 -21.23 46.44 12.75 -12.66%
EY 9.62 11.57 13.43 14.05 -4.71 2.15 7.84 14.57%
DY 3.28 1.59 1.94 0.00 1.01 0.00 4.17 -14.75%
P/NAPS 0.64 0.60 0.73 0.80 0.74 0.83 0.84 -16.53%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 27/11/19 28/08/19 29/05/19 27/02/19 27/11/18 28/08/18 -
Price 0.76 0.815 0.80 1.02 1.17 0.99 1.23 -
P/RPS 1.63 1.81 1.89 3.02 6.27 2.34 3.55 -40.39%
P/EPS 8.64 8.39 5.78 6.54 -24.97 38.96 13.07 -24.05%
EY 11.58 11.92 17.29 15.29 -4.01 2.57 7.65 31.73%
DY 3.95 1.64 2.50 0.00 0.85 0.00 4.07 -1.97%
P/NAPS 0.53 0.58 0.57 0.73 0.87 0.70 0.86 -27.51%

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