[SIMEPROP] QoQ Cumulative Quarter Result on 30-Sep-2017

Stock
[SIMEPROP] SIME DARBY PROPERTY BERHAD
Announcement Date
16-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017
Profit Trend
QoQ- -32.42%
YoY- 182.88%
Quarter Report
Latest QR
Upcoming QR
SIMEPROP's Result
SIMEPROP's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 2,353,104 1,691,445 1,140,774 463,774 2,610,852 1,439,461 853,711 96.95%
PBT 728,382 641,627 600,582 419,035 888,830 405,272 333,804 68.47%
Tax -44,096 -48,903 -36,574 6,589 -179,729 -72,608 -32,394 22.89%
NP 684,286 592,724 564,008 425,624 709,101 332,664 301,410 72.99%
-
NP to SH 640,008 593,438 559,769 421,693 624,029 296,372 294,513 68.01%
-
Tax Rate 6.05% 7.62% 6.09% -1.57% 20.22% 17.92% 9.70% -
Total Cost 1,668,818 1,098,721 576,766 38,150 1,901,751 1,106,797 552,301 109.42%
-
Net Worth 9,725,199 9,521,174 9,725,199 6,929,999 23,902,202 0 0 -
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 340,041 136,016 136,016 - 189,099 - - -
Div Payout % 53.13% 22.92% 24.30% - 30.30% - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 9,725,199 9,521,174 9,725,199 6,929,999 23,902,202 0 0 -
NOSH 6,800,839 6,800,839 6,800,839 1,000,000 3,781,993 3,751,544 3,905,496 44.88%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 29.08% 35.04% 49.44% 91.77% 27.16% 23.11% 35.31% -
ROE 6.58% 6.23% 5.76% 6.09% 2.61% 0.00% 0.00% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 34.60 24.87 16.77 46.38 69.03 38.37 21.86 35.93%
EPS 11.10 10.90 11.80 42.20 16.50 7.90 7.50 29.96%
DPS 5.00 2.00 2.00 0.00 5.00 0.00 0.00 -
NAPS 1.43 1.40 1.43 6.93 6.32 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,000,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 34.60 24.87 16.77 6.82 38.39 21.17 12.55 96.98%
EPS 11.10 10.90 11.80 6.20 9.18 4.36 4.33 87.63%
DPS 5.00 2.00 2.00 0.00 2.78 0.00 0.00 -
NAPS 1.43 1.40 1.43 1.019 3.5146 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 - - - - -
Price 1.20 1.42 1.78 0.00 0.00 0.00 0.00 -
P/RPS 3.47 5.71 10.61 0.00 0.00 0.00 0.00 -
P/EPS 12.75 16.27 21.63 0.00 0.00 0.00 0.00 -
EY 7.84 6.15 4.62 0.00 0.00 0.00 0.00 -
DY 4.17 1.41 1.12 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.01 1.24 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 24/05/18 26/02/18 16/11/17 - - - -
Price 1.23 1.44 1.35 0.00 0.00 0.00 0.00 -
P/RPS 3.55 5.79 8.05 0.00 0.00 0.00 0.00 -
P/EPS 13.07 16.50 16.40 0.00 0.00 0.00 0.00 -
EY 7.65 6.06 6.10 0.00 0.00 0.00 0.00 -
DY 4.07 1.39 1.48 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.03 0.94 0.00 0.00 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