[SIMEPROP] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[SIMEPROP] SIME DARBY PROPERTY BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 48.5%
YoY- 130.7%
Quarter Report
Latest QR
Upcoming QR
SIMEPROP's Result
SIMEPROP's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 2,424,245 1,374,250 685,332 2,742,136 1,785,240 1,095,939 480,327 193.94%
PBT 440,744 212,223 97,936 458,860 323,113 229,041 83,171 203.64%
Tax -156,433 -72,189 -36,741 -147,162 -107,400 -67,773 -26,991 222.31%
NP 284,311 140,034 61,195 311,698 215,713 161,268 56,180 194.47%
-
NP to SH 276,655 131,740 60,672 315,839 212,688 156,557 51,837 205.08%
-
Tax Rate 35.49% 34.02% 37.52% 32.07% 33.24% 29.59% 32.45% -
Total Cost 2,139,934 1,234,216 624,137 2,430,438 1,569,527 934,671 424,147 193.87%
-
Net Worth 9,861,216 9,861,216 9,589,182 9,521,174 9,249,141 9,385,157 9,453,166 2.85%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 68,008 68,008 - 136,016 68,008 68,008 - -
Div Payout % 24.58% 51.62% - 43.07% 31.98% 43.44% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 9,861,216 9,861,216 9,589,182 9,521,174 9,249,141 9,385,157 9,453,166 2.85%
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
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 11.73% 10.19% 8.93% 11.37% 12.08% 14.72% 11.70% -
ROE 2.81% 1.34% 0.63% 3.32% 2.30% 1.67% 0.55% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 35.65 20.21 10.08 40.32 26.25 16.11 7.06 194.04%
EPS 4.10 1.90 0.90 4.60 3.10 2.30 0.80 196.95%
DPS 1.00 1.00 0.00 2.00 1.00 1.00 0.00 -
NAPS 1.45 1.45 1.41 1.40 1.36 1.38 1.39 2.85%
Adjusted Per Share Value based on latest NOSH - 6,800,839
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 35.65 20.21 10.08 40.32 26.25 16.11 7.06 194.04%
EPS 4.10 1.90 0.90 4.60 3.10 2.30 0.80 196.95%
DPS 1.00 1.00 0.00 2.00 1.00 1.00 0.00 -
NAPS 1.45 1.45 1.41 1.40 1.36 1.38 1.39 2.85%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.695 0.465 0.485 0.45 0.45 0.45 0.59 -
P/RPS 1.95 2.30 4.81 1.12 1.71 2.79 8.35 -62.04%
P/EPS 17.08 24.00 54.36 9.69 14.39 19.55 77.41 -63.45%
EY 5.85 4.17 1.84 10.32 6.95 5.12 1.29 173.72%
DY 1.44 2.15 0.00 4.44 2.22 2.22 0.00 -
P/NAPS 0.48 0.32 0.34 0.32 0.33 0.33 0.42 9.30%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 24/11/23 28/08/23 25/05/23 28/02/23 29/11/22 25/08/22 24/05/22 -
Price 0.62 0.69 0.465 0.48 0.485 0.475 0.55 -
P/RPS 1.74 3.41 4.61 1.19 1.85 2.95 7.79 -63.15%
P/EPS 15.24 35.62 52.12 10.34 15.51 20.63 72.16 -64.50%
EY 6.56 2.81 1.92 9.68 6.45 4.85 1.39 181.09%
DY 1.61 1.45 0.00 4.17 2.06 2.11 0.00 -
P/NAPS 0.43 0.48 0.33 0.34 0.36 0.34 0.40 4.93%

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