[SIMEPROP] QoQ 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- -179.35%
YoY- 95.55%
Quarter Report
Latest QR
Upcoming QR
SIMEPROP's Result
SIMEPROP's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 615,612 480,327 739,372 388,240 502,825 589,487 705,191 -8.68%
PBT 145,870 83,171 120,807 -4,825 57,268 95,003 -35,004 -
Tax -40,319 -26,991 -46,478 -11,114 -30,723 -28,950 -24,721 38.68%
NP 105,551 56,180 74,329 -15,939 26,545 66,053 -59,725 -
-
NP to SH 104,998 51,837 72,187 -15,795 19,905 60,607 -55,928 -
-
Tax Rate 27.64% 32.45% 38.47% - 53.65% 30.47% - -
Total Cost 510,061 424,147 665,043 404,179 476,280 523,434 764,916 -23.73%
-
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 - - -
Div Payout % 64.77% - - - 341.66% - - -
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 17.15% 11.70% 10.05% -4.11% 5.28% 11.21% -8.47% -
ROE 1.12% 0.55% 0.79% -0.17% 0.22% 0.66% -0.61% -
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 9.05 7.06 10.87 5.71 7.39 8.67 10.37 -8.69%
EPS 1.50 0.80 1.10 -0.20 0.30 0.90 -0.80 -
DPS 1.00 0.00 0.00 0.00 1.00 0.00 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 9.05 7.06 10.87 5.71 7.39 8.67 10.37 -8.69%
EPS 1.50 0.80 1.10 -0.20 0.30 0.90 -0.80 -
DPS 1.00 0.00 0.00 0.00 1.00 0.00 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 4.97 8.35 5.47 11.47 8.12 7.50 6.41 -15.64%
P/EPS 29.15 77.41 56.06 -282.02 205.00 72.94 -80.86 -
EY 3.43 1.29 1.78 -0.35 0.49 1.37 -1.24 -
DY 2.22 0.00 0.00 0.00 1.67 0.00 0.00 -
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 5.25 7.79 5.98 11.65 8.52 7.10 5.55 -3.64%
P/EPS 30.77 72.16 61.24 -286.33 215.25 69.01 -69.92 -
EY 3.25 1.39 1.63 -0.35 0.46 1.45 -1.43 -
DY 2.11 0.00 0.00 0.00 1.59 0.00 0.00 -
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