[SIMEPROP] QoQ Quarter Result on 30-Sep-2018 [#3]

Stock
[SIMEPROP] SIME DARBY PROPERTY BERHAD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -38.16%
YoY- -93.17%
Quarter Report
Latest QR
Upcoming QR
SIMEPROP's Result
SIMEPROP's Financial Summary
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 865,897 575,132 788,808 480,337 617,365 550,671 677,000 17.88%
PBT 179,458 301,480 -91,144 52,998 73,809 41,045 181,547 -0.77%
Tax 12,538 -27,158 -255,925 -17,108 17,753 -12,329 -43,163 -
NP 191,996 274,322 -347,069 35,890 91,562 28,716 138,384 24.46%
-
NP to SH 205,259 265,075 -347,499 28,799 46,570 33,669 138,076 30.34%
-
Tax Rate -6.99% 9.01% - 32.28% -24.05% 30.04% 23.78% -
Total Cost 673,901 300,810 1,135,877 444,447 525,803 521,955 538,616 16.15%
-
Net Worth 9,589,182 9,453,166 9,181,132 9,657,191 9,725,199 9,521,174 9,725,199 -0.93%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 68,008 - 68,008 - 204,025 - 136,016 -37.08%
Div Payout % 33.13% - 0.00% - 438.10% - 98.51% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 9,589,182 9,453,166 9,181,132 9,657,191 9,725,199 9,521,174 9,725,199 -0.93%
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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 22.17% 47.70% -44.00% 7.47% 14.83% 5.21% 20.44% -
ROE 2.14% 2.80% -3.78% 0.30% 0.48% 0.35% 1.42% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 12.73 8.46 11.60 7.06 9.08 8.10 9.95 17.90%
EPS 3.00 3.90 -5.10 0.40 0.70 0.50 2.50 12.96%
DPS 1.00 0.00 1.00 0.00 3.00 0.00 2.00 -37.08%
NAPS 1.41 1.39 1.35 1.42 1.43 1.40 1.43 -0.93%
Adjusted Per Share Value based on latest NOSH - 6,800,839
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 12.73 8.46 11.60 7.06 9.08 8.10 9.95 17.90%
EPS 3.00 3.90 -5.10 0.40 0.70 0.50 2.50 12.96%
DPS 1.00 0.00 1.00 0.00 3.00 0.00 2.00 -37.08%
NAPS 1.41 1.39 1.35 1.42 1.43 1.40 1.43 -0.93%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.03 1.11 0.995 1.18 1.20 1.42 1.78 -
P/RPS 8.09 13.13 8.58 16.71 13.22 17.54 17.88 -41.14%
P/EPS 34.13 28.48 -19.47 278.66 175.24 286.83 87.67 -46.77%
EY 2.93 3.51 -5.14 0.36 0.57 0.35 1.14 87.95%
DY 0.97 0.00 1.01 0.00 2.50 0.00 1.12 -9.16%
P/NAPS 0.73 0.80 0.74 0.83 0.84 1.01 1.24 -29.82%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 29/05/19 27/02/19 27/11/18 28/08/18 24/05/18 26/02/18 -
Price 0.80 1.02 1.17 0.99 1.23 1.44 1.35 -
P/RPS 6.28 12.06 10.09 14.02 13.55 17.78 13.56 -40.22%
P/EPS 26.51 26.17 -22.90 233.79 179.62 290.87 66.49 -45.91%
EY 3.77 3.82 -4.37 0.43 0.56 0.34 1.50 85.16%
DY 1.25 0.00 0.85 0.00 2.44 0.00 1.48 -10.67%
P/NAPS 0.57 0.73 0.87 0.70 0.86 1.03 0.94 -28.42%

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