[SIMEPROP] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[SIMEPROP] SIME DARBY PROPERTY BERHAD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -1206.64%
YoY- -156.93%
Quarter Report
Latest QR
Upcoming QR
SIMEPROP's Result
SIMEPROP's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 2,291,062 1,441,029 575,132 1,269,145 480,337 2,353,104 1,691,445 22.39%
PBT 522,036 480,938 301,480 -38,146 52,998 728,382 641,627 -12.83%
Tax -40,310 -14,620 -27,158 -273,033 -17,108 -44,096 -48,903 -12.07%
NP 481,726 466,318 274,322 -311,179 35,890 684,286 592,724 -12.89%
-
NP to SH 495,576 470,334 265,075 -318,700 28,799 640,008 593,438 -11.31%
-
Tax Rate 7.72% 3.04% 9.01% - 32.28% 6.05% 7.62% -
Total Cost 1,809,336 974,711 300,810 1,580,324 444,447 1,668,818 1,098,721 39.40%
-
Net Worth 9,521,174 9,589,182 9,453,166 9,181,132 9,657,191 9,725,199 9,521,174 0.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 68,008 68,008 - 68,008 - 340,041 136,016 -36.97%
Div Payout % 13.72% 14.46% - 0.00% - 53.13% 22.92% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 9,521,174 9,589,182 9,453,166 9,181,132 9,657,191 9,725,199 9,521,174 0.00%
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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 21.03% 32.36% 47.70% -24.52% 7.47% 29.08% 35.04% -
ROE 5.20% 4.90% 2.80% -3.47% 0.30% 6.58% 6.23% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 33.69 21.19 8.46 18.66 7.06 34.60 24.87 22.40%
EPS 7.30 6.90 3.90 -4.70 0.40 11.10 10.90 -23.43%
DPS 1.00 1.00 0.00 1.00 0.00 5.00 2.00 -36.97%
NAPS 1.40 1.41 1.39 1.35 1.42 1.43 1.40 0.00%
Adjusted Per Share Value based on latest NOSH - 6,800,839
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 33.69 21.19 8.46 18.66 7.06 34.60 24.87 22.40%
EPS 7.30 6.90 3.90 -4.70 0.40 11.10 10.90 -23.43%
DPS 1.00 1.00 0.00 1.00 0.00 5.00 2.00 -36.97%
NAPS 1.40 1.41 1.39 1.35 1.42 1.43 1.40 0.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.84 1.03 1.11 0.995 1.18 1.20 1.42 -
P/RPS 2.49 4.86 13.13 5.33 16.71 3.47 5.71 -42.46%
P/EPS 11.53 14.89 28.48 -21.23 278.66 12.75 16.27 -20.49%
EY 8.67 6.71 3.51 -4.71 0.36 7.84 6.15 25.70%
DY 1.19 0.97 0.00 1.01 0.00 4.17 1.41 -10.68%
P/NAPS 0.60 0.73 0.80 0.74 0.83 0.84 1.01 -29.31%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 28/08/19 29/05/19 27/02/19 27/11/18 28/08/18 24/05/18 -
Price 0.815 0.80 1.02 1.17 0.99 1.23 1.44 -
P/RPS 2.42 3.78 12.06 6.27 14.02 3.55 5.79 -44.06%
P/EPS 11.18 11.57 26.17 -24.97 233.79 13.07 16.50 -22.83%
EY 8.94 8.64 3.82 -4.01 0.43 7.65 6.06 29.56%
DY 1.23 1.25 0.00 0.85 0.00 4.07 1.39 -7.82%
P/NAPS 0.58 0.57 0.73 0.87 0.70 0.86 1.03 -31.78%

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