[SIMEPROP] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[SIMEPROP] SIME DARBY PROPERTY BERHAD
Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 51.46%
YoY- -14.47%
Quarter Report
Latest QR
Upcoming QR
SIMEPROP's Result
SIMEPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 2,742,136 2,380,320 2,191,878 1,921,308 2,219,924 1,974,069 2,184,624 16.31%
PBT 458,860 430,817 458,082 332,684 268,253 196,594 304,542 31.33%
Tax -147,162 -143,200 -135,546 -107,964 -117,265 -94,382 -119,346 14.94%
NP 311,698 287,617 322,536 224,720 150,988 102,212 185,196 41.35%
-
NP to SH 315,839 283,584 313,114 207,348 136,904 86,289 161,024 56.50%
-
Tax Rate 32.07% 33.24% 29.59% 32.45% 43.71% 48.01% 39.19% -
Total Cost 2,430,438 2,092,702 1,869,342 1,696,588 2,068,936 1,871,857 1,999,428 13.85%
-
Net Worth 9,521,174 9,249,141 9,385,157 9,453,166 9,181,132 9,045,116 9,181,132 2.44%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 136,016 90,677 136,016 - 68,008 90,677 136,016 0.00%
Div Payout % 43.07% 31.98% 43.44% - 49.68% 105.09% 84.47% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 9,521,174 9,249,141 9,385,157 9,453,166 9,181,132 9,045,116 9,181,132 2.44%
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
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 11.37% 12.08% 14.72% 11.70% 6.80% 5.18% 8.48% -
ROE 3.32% 3.07% 3.34% 2.19% 1.49% 0.95% 1.75% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 40.32 35.00 32.23 28.25 32.64 29.03 32.12 16.31%
EPS 4.60 4.13 4.60 3.20 2.00 1.33 2.40 54.11%
DPS 2.00 1.33 2.00 0.00 1.00 1.33 2.00 0.00%
NAPS 1.40 1.36 1.38 1.39 1.35 1.33 1.35 2.44%
Adjusted Per Share Value based on latest NOSH - 6,800,839
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 40.32 35.00 32.23 28.25 32.64 29.03 32.12 16.31%
EPS 4.60 4.13 4.60 3.20 2.00 1.33 2.40 54.11%
DPS 2.00 1.33 2.00 0.00 1.00 1.33 2.00 0.00%
NAPS 1.40 1.36 1.38 1.39 1.35 1.33 1.35 2.44%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.45 0.45 0.45 0.59 0.595 0.655 0.60 -
P/RPS 1.12 1.29 1.40 2.09 1.82 2.26 1.87 -28.88%
P/EPS 9.69 10.79 9.77 19.35 29.56 51.62 25.34 -47.22%
EY 10.32 9.27 10.23 5.17 3.38 1.94 3.95 89.36%
DY 4.44 2.96 4.44 0.00 1.68 2.04 3.33 21.07%
P/NAPS 0.32 0.33 0.33 0.42 0.44 0.49 0.44 -19.08%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 29/11/22 25/08/22 24/05/22 24/02/22 25/11/21 26/08/21 -
Price 0.48 0.485 0.475 0.55 0.65 0.665 0.63 -
P/RPS 1.19 1.39 1.47 1.95 1.99 2.29 1.96 -28.23%
P/EPS 10.34 11.63 10.32 18.04 32.29 52.41 26.61 -46.65%
EY 9.68 8.60 9.69 5.54 3.10 1.91 3.76 87.51%
DY 4.17 2.75 4.21 0.00 1.54 2.01 3.17 19.99%
P/NAPS 0.34 0.36 0.34 0.40 0.48 0.50 0.47 -19.36%

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