[SIMEPROP] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[SIMEPROP] SIME DARBY PROPERTY BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -19.62%
YoY- 115.3%
Quarter Report
Latest QR
Upcoming QR
SIMEPROP's Result
SIMEPROP's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 1,095,939 480,327 2,219,924 1,480,552 1,092,312 589,487 2,062,781 -34.47%
PBT 229,041 83,171 268,253 147,446 152,271 95,003 -444,710 -
Tax -67,773 -26,991 -117,265 -70,787 -59,673 -28,950 -70,973 -3.03%
NP 161,268 56,180 150,988 76,659 92,598 66,053 -515,683 -
-
NP to SH 156,557 51,837 136,904 64,717 80,512 60,607 -478,802 -
-
Tax Rate 29.59% 32.45% 43.71% 48.01% 39.19% 30.47% - -
Total Cost 934,671 424,147 2,068,936 1,403,893 999,714 523,434 2,578,464 -49.25%
-
Net Worth 9,385,157 9,453,166 9,181,132 9,045,116 9,181,132 9,181,132 9,113,124 1.98%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 68,008 - 68,008 68,008 68,008 - 68,008 0.00%
Div Payout % 43.44% - 49.68% 105.09% 84.47% - 0.00% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 9,385,157 9,453,166 9,181,132 9,045,116 9,181,132 9,181,132 9,113,124 1.98%
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
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 14.72% 11.70% 6.80% 5.18% 8.48% 11.21% -25.00% -
ROE 1.67% 0.55% 1.49% 0.72% 0.88% 0.66% -5.25% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 16.11 7.06 32.64 21.77 16.06 8.67 30.33 -34.48%
EPS 2.30 0.80 2.00 1.00 1.20 0.90 -7.00 -
DPS 1.00 0.00 1.00 1.00 1.00 0.00 1.00 0.00%
NAPS 1.38 1.39 1.35 1.33 1.35 1.35 1.34 1.98%
Adjusted Per Share Value based on latest NOSH - 6,800,839
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 16.11 7.06 32.64 21.77 16.06 8.67 30.33 -34.48%
EPS 2.30 0.80 2.00 1.00 1.20 0.90 -7.00 -
DPS 1.00 0.00 1.00 1.00 1.00 0.00 1.00 0.00%
NAPS 1.38 1.39 1.35 1.33 1.35 1.35 1.34 1.98%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.45 0.59 0.595 0.655 0.60 0.65 0.665 -
P/RPS 2.79 8.35 1.82 3.01 3.74 7.50 2.19 17.57%
P/EPS 19.55 77.41 29.56 68.83 50.68 72.94 -9.45 -
EY 5.12 1.29 3.38 1.45 1.97 1.37 -10.59 -
DY 2.22 0.00 1.68 1.53 1.67 0.00 1.50 29.96%
P/NAPS 0.33 0.42 0.44 0.49 0.44 0.48 0.50 -24.25%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 24/05/22 24/02/22 25/11/21 26/08/21 27/05/21 25/02/21 -
Price 0.475 0.55 0.65 0.665 0.63 0.615 0.575 -
P/RPS 2.95 7.79 1.99 3.05 3.92 7.10 1.90 34.19%
P/EPS 20.63 72.16 32.29 69.88 53.22 69.01 -8.17 -
EY 4.85 1.39 3.10 1.43 1.88 1.45 -12.24 -
DY 2.11 0.00 1.54 1.50 1.59 0.00 1.74 13.75%
P/NAPS 0.34 0.40 0.48 0.50 0.47 0.46 0.43 -14.52%

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