[SIMEPROP] QoQ Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[SIMEPROP] SIME DARBY PROPERTY BERHAD
Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -577.73%
YoY- -114.38%
Quarter Report
Latest QR
Upcoming QR
SIMEPROP's Result
SIMEPROP's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 589,487 2,062,781 1,357,590 764,962 476,737 3,179,994 2,291,062 -59.51%
PBT 95,003 -444,710 -409,706 -87,328 10,924 665,670 522,036 -67.85%
Tax -28,950 -70,973 -46,252 -10,028 -8,864 -74,789 -40,310 -19.78%
NP 66,053 -515,683 -455,958 -97,356 2,060 590,881 481,726 -73.37%
-
NP to SH 60,607 -478,802 -422,874 -67,613 14,153 598,531 495,576 -75.33%
-
Tax Rate 30.47% - - - 81.14% 11.24% 7.72% -
Total Cost 523,434 2,578,464 1,813,548 862,318 474,677 2,589,113 1,809,336 -56.22%
-
Net Worth 9,181,132 9,113,124 9,181,132 9,453,166 9,589,182 9,725,199 9,521,174 -2.39%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 68,008 68,008 - - 204,025 68,008 -
Div Payout % - 0.00% 0.00% - - 34.09% 13.72% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 9,181,132 9,113,124 9,181,132 9,453,166 9,589,182 9,725,199 9,521,174 -2.39%
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
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 11.21% -25.00% -33.59% -12.73% 0.43% 18.58% 21.03% -
ROE 0.66% -5.25% -4.61% -0.72% 0.15% 6.15% 5.20% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 8.67 30.33 19.96 11.25 7.01 46.76 33.69 -59.50%
EPS 0.90 -7.00 -6.20 -1.00 0.20 8.80 7.30 -75.19%
DPS 0.00 1.00 1.00 0.00 0.00 3.00 1.00 -
NAPS 1.35 1.34 1.35 1.39 1.41 1.43 1.40 -2.39%
Adjusted Per Share Value based on latest NOSH - 6,800,839
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 8.67 30.33 19.96 11.25 7.01 46.76 33.69 -59.50%
EPS 0.90 -7.00 -6.20 -1.00 0.20 8.80 7.30 -75.19%
DPS 0.00 1.00 1.00 0.00 0.00 3.00 1.00 -
NAPS 1.35 1.34 1.35 1.39 1.41 1.43 1.40 -2.39%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.65 0.665 0.58 0.68 0.545 0.915 0.84 -
P/RPS 7.50 2.19 2.91 6.05 7.77 1.96 2.49 108.42%
P/EPS 72.94 -9.45 -9.33 -68.40 261.88 10.40 11.53 241.66%
EY 1.37 -10.59 -10.72 -1.46 0.38 9.62 8.67 -70.73%
DY 0.00 1.50 1.72 0.00 0.00 3.28 1.19 -
P/NAPS 0.48 0.50 0.43 0.49 0.39 0.64 0.60 -13.81%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 27/05/21 25/02/21 25/11/20 26/08/20 21/05/20 26/02/20 27/11/19 -
Price 0.615 0.575 0.58 0.645 0.68 0.76 0.815 -
P/RPS 7.10 1.90 2.91 5.73 9.70 1.63 2.42 104.80%
P/EPS 69.01 -8.17 -9.33 -64.88 326.76 8.64 11.18 236.12%
EY 1.45 -12.24 -10.72 -1.54 0.31 11.58 8.94 -70.22%
DY 0.00 1.74 1.72 0.00 0.00 3.95 1.23 -
P/NAPS 0.46 0.43 0.43 0.46 0.48 0.53 0.58 -14.30%

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