[SIMEPROP] QoQ Quarter Result on 30-Sep-2022 [#3]

Stock
[SIMEPROP] SIME DARBY PROPERTY BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -46.54%
YoY- 455.37%
Quarter Report
Latest QR
Upcoming QR
SIMEPROP's Result
SIMEPROP's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 688,918 685,332 956,896 689,301 615,612 480,327 739,372 -4.61%
PBT 114,287 97,936 135,747 94,072 145,870 83,171 120,807 -3.64%
Tax -35,448 -36,741 -39,762 -39,627 -40,319 -26,991 -46,478 -16.56%
NP 78,839 61,195 95,985 54,445 105,551 56,180 74,329 4.01%
-
NP to SH 71,068 60,672 103,151 56,131 104,998 51,837 72,187 -1.03%
-
Tax Rate 31.02% 37.52% 29.29% 42.12% 27.64% 32.45% 38.47% -
Total Cost 610,079 624,137 860,911 634,856 510,061 424,147 665,043 -5.60%
-
Net Worth 9,861,216 9,589,182 9,521,174 9,249,141 9,385,157 9,453,166 9,181,132 4.89%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 68,008 - 68,008 - 68,008 - - -
Div Payout % 95.69% - 65.93% - 64.77% - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 9,861,216 9,589,182 9,521,174 9,249,141 9,385,157 9,453,166 9,181,132 4.89%
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
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 11.44% 8.93% 10.03% 7.90% 17.15% 11.70% 10.05% -
ROE 0.72% 0.63% 1.08% 0.61% 1.12% 0.55% 0.79% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 10.13 10.08 14.07 10.14 9.05 7.06 10.87 -4.60%
EPS 1.00 0.90 1.50 0.80 1.50 0.80 1.10 -6.17%
DPS 1.00 0.00 1.00 0.00 1.00 0.00 0.00 -
NAPS 1.45 1.41 1.40 1.36 1.38 1.39 1.35 4.89%
Adjusted Per Share Value based on latest NOSH - 6,800,839
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 10.13 10.08 14.07 10.14 9.05 7.06 10.87 -4.60%
EPS 1.00 0.90 1.50 0.80 1.50 0.80 1.10 -6.17%
DPS 1.00 0.00 1.00 0.00 1.00 0.00 0.00 -
NAPS 1.45 1.41 1.40 1.36 1.38 1.39 1.35 4.89%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.465 0.485 0.45 0.45 0.45 0.59 0.595 -
P/RPS 4.59 4.81 3.20 4.44 4.97 8.35 5.47 -11.06%
P/EPS 44.50 54.36 29.67 54.52 29.15 77.41 56.06 -14.30%
EY 2.25 1.84 3.37 1.83 3.43 1.29 1.78 16.95%
DY 2.15 0.00 2.22 0.00 2.22 0.00 0.00 -
P/NAPS 0.32 0.34 0.32 0.33 0.33 0.42 0.44 -19.17%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 28/08/23 25/05/23 28/02/23 29/11/22 25/08/22 24/05/22 24/02/22 -
Price 0.69 0.465 0.48 0.485 0.475 0.55 0.65 -
P/RPS 6.81 4.61 3.41 4.79 5.25 7.79 5.98 9.07%
P/EPS 66.03 52.12 31.65 58.76 30.77 72.16 61.24 5.16%
EY 1.51 1.92 3.16 1.70 3.25 1.39 1.63 -4.98%
DY 1.45 0.00 2.08 0.00 2.11 0.00 0.00 -
P/NAPS 0.48 0.33 0.34 0.36 0.34 0.40 0.48 0.00%

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