[SIMEPROP] QoQ Quarter Result on 30-Jun-2022 [#2]

Stock
[SIMEPROP] SIME DARBY PROPERTY BERHAD
Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 102.55%
YoY- 427.5%
Quarter Report
Latest QR
Upcoming QR
SIMEPROP's Result
SIMEPROP's Financial Summary
View:
Show?
Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 685,332 956,896 689,301 615,612 480,327 739,372 388,240 46.11%
PBT 97,936 135,747 94,072 145,870 83,171 120,807 -4,825 -
Tax -36,741 -39,762 -39,627 -40,319 -26,991 -46,478 -11,114 122.07%
NP 61,195 95,985 54,445 105,551 56,180 74,329 -15,939 -
-
NP to SH 60,672 103,151 56,131 104,998 51,837 72,187 -15,795 -
-
Tax Rate 37.52% 29.29% 42.12% 27.64% 32.45% 38.47% - -
Total Cost 624,137 860,911 634,856 510,061 424,147 665,043 404,179 33.63%
-
Net Worth 9,589,182 9,521,174 9,249,141 9,385,157 9,453,166 9,181,132 9,045,116 3.97%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 68,008 - 68,008 - - - -
Div Payout % - 65.93% - 64.77% - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 9,589,182 9,521,174 9,249,141 9,385,157 9,453,166 9,181,132 9,045,116 3.97%
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
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 8.93% 10.03% 7.90% 17.15% 11.70% 10.05% -4.11% -
ROE 0.63% 1.08% 0.61% 1.12% 0.55% 0.79% -0.17% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 10.08 14.07 10.14 9.05 7.06 10.87 5.71 46.11%
EPS 0.90 1.50 0.80 1.50 0.80 1.10 -0.20 -
DPS 0.00 1.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.41 1.40 1.36 1.38 1.39 1.35 1.33 3.97%
Adjusted Per Share Value based on latest NOSH - 6,800,839
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 10.08 14.07 10.14 9.05 7.06 10.87 5.71 46.11%
EPS 0.90 1.50 0.80 1.50 0.80 1.10 -0.20 -
DPS 0.00 1.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.41 1.40 1.36 1.38 1.39 1.35 1.33 3.97%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.485 0.45 0.45 0.45 0.59 0.595 0.655 -
P/RPS 4.81 3.20 4.44 4.97 8.35 5.47 11.47 -44.00%
P/EPS 54.36 29.67 54.52 29.15 77.41 56.06 -282.02 -
EY 1.84 3.37 1.83 3.43 1.29 1.78 -0.35 -
DY 0.00 2.22 0.00 2.22 0.00 0.00 0.00 -
P/NAPS 0.34 0.32 0.33 0.33 0.42 0.44 0.49 -21.64%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 25/05/23 28/02/23 29/11/22 25/08/22 24/05/22 24/02/22 25/11/21 -
Price 0.465 0.48 0.485 0.475 0.55 0.65 0.665 -
P/RPS 4.61 3.41 4.79 5.25 7.79 5.98 11.65 -46.13%
P/EPS 52.12 31.65 58.76 30.77 72.16 61.24 -286.33 -
EY 1.92 3.16 1.70 3.25 1.39 1.63 -0.35 -
DY 0.00 2.08 0.00 2.11 0.00 0.00 0.00 -
P/NAPS 0.33 0.34 0.36 0.34 0.40 0.48 0.50 -24.21%

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