[SIMEPROP] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[SIMEPROP] SIME DARBY PROPERTY BERHAD
Announcement Date
21-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -90.54%
YoY- -94.66%
Quarter Report
Latest QR
Upcoming QR
SIMEPROP's Result
SIMEPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 2,062,781 1,810,120 1,529,924 1,906,948 3,179,994 3,054,749 2,882,058 -19.90%
PBT -444,710 -546,274 -174,656 43,696 665,670 696,048 961,876 -
Tax -70,973 -61,669 -20,056 -35,456 -74,789 -53,746 -29,240 80.12%
NP -515,683 -607,944 -194,712 8,240 590,881 642,301 932,636 -
-
NP to SH -478,802 -563,832 -135,226 56,612 598,531 660,768 940,668 -
-
Tax Rate - - - 81.14% 11.24% 7.72% 3.04% -
Total Cost 2,578,464 2,418,064 1,724,636 1,898,708 2,589,113 2,412,448 1,949,422 20.39%
-
Net Worth 9,113,124 9,181,132 9,453,166 9,589,182 9,725,199 9,521,174 9,589,182 -3.32%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 68,008 90,677 - - 204,025 90,677 136,016 -36.87%
Div Payout % 0.00% 0.00% - - 34.09% 13.72% 14.46% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 9,113,124 9,181,132 9,453,166 9,589,182 9,725,199 9,521,174 9,589,182 -3.32%
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
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -25.00% -33.59% -12.73% 0.43% 18.58% 21.03% 32.36% -
ROE -5.25% -6.14% -1.43% 0.59% 6.15% 6.94% 9.81% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 30.33 26.62 22.50 28.04 46.76 44.92 42.38 -19.90%
EPS -7.00 -8.27 -2.00 0.80 8.80 9.73 13.80 -
DPS 1.00 1.33 0.00 0.00 3.00 1.33 2.00 -36.87%
NAPS 1.34 1.35 1.39 1.41 1.43 1.40 1.41 -3.32%
Adjusted Per Share Value based on latest NOSH - 6,800,839
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 30.33 26.62 22.50 28.04 46.76 44.92 42.38 -19.90%
EPS -7.00 -8.27 -2.00 0.80 8.80 9.73 13.80 -
DPS 1.00 1.33 0.00 0.00 3.00 1.33 2.00 -36.87%
NAPS 1.34 1.35 1.39 1.41 1.43 1.40 1.41 -3.32%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.665 0.58 0.68 0.545 0.915 0.84 1.03 -
P/RPS 2.19 2.18 3.02 1.94 1.96 1.87 2.43 -6.66%
P/EPS -9.45 -7.00 -34.20 65.47 10.40 8.65 7.45 -
EY -10.59 -14.29 -2.92 1.53 9.62 11.57 13.43 -
DY 1.50 2.30 0.00 0.00 3.28 1.59 1.94 -15.69%
P/NAPS 0.50 0.43 0.49 0.39 0.64 0.60 0.73 -22.20%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 25/11/20 26/08/20 21/05/20 26/02/20 27/11/19 28/08/19 -
Price 0.575 0.58 0.645 0.68 0.76 0.815 0.80 -
P/RPS 1.90 2.18 2.87 2.43 1.63 1.81 1.89 0.35%
P/EPS -8.17 -7.00 -32.44 81.69 8.64 8.39 5.78 -
EY -12.24 -14.29 -3.08 1.22 11.58 11.92 17.29 -
DY 1.74 2.30 0.00 0.00 3.95 1.64 2.50 -21.37%
P/NAPS 0.43 0.43 0.46 0.48 0.53 0.58 0.57 -17.05%

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