[SIMEPROP] QoQ Quarter Result on 31-Dec-2023 [#4]

Stock
[SIMEPROP] SIME DARBY PROPERTY BERHAD
Announcement Date
23-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- -9.42%
YoY- 27.25%
Quarter Report
Latest QR
Upcoming QR
SIMEPROP's Result
SIMEPROP's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 1,091,876 1,203,184 978,691 1,012,702 1,049,995 688,918 685,332 36.29%
PBT 190,427 265,540 180,799 169,562 228,521 114,287 97,936 55.59%
Tax -57,888 -99,811 -53,459 -36,343 -84,244 -35,448 -36,741 35.28%
NP 132,539 165,729 127,340 133,219 144,277 78,839 61,195 67.16%
-
NP to SH 128,255 161,959 123,582 131,259 144,915 71,068 60,672 64.48%
-
Tax Rate 30.40% 37.59% 29.57% 21.43% 36.86% 31.02% 37.52% -
Total Cost 959,337 1,037,455 851,351 879,483 905,718 610,079 624,137 33.08%
-
Net Worth 10,133,250 10,269,266 10,133,250 10,065,241 9,861,216 9,861,216 9,589,182 3.73%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - 102,012 - 102,012 - 68,008 - -
Div Payout % - 62.99% - 77.72% - 95.69% - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 10,133,250 10,269,266 10,133,250 10,065,241 9,861,216 9,861,216 9,589,182 3.73%
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
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 12.14% 13.77% 13.01% 13.15% 13.74% 11.44% 8.93% -
ROE 1.27% 1.58% 1.22% 1.30% 1.47% 0.72% 0.63% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 16.06 17.69 14.39 14.89 15.44 10.13 10.08 36.29%
EPS 1.90 2.40 1.80 1.90 2.10 1.00 0.90 64.34%
DPS 0.00 1.50 0.00 1.50 0.00 1.00 0.00 -
NAPS 1.49 1.51 1.49 1.48 1.45 1.45 1.41 3.73%
Adjusted Per Share Value based on latest NOSH - 6,800,839
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 16.06 17.69 14.39 14.89 15.44 10.13 10.08 36.29%
EPS 1.90 2.40 1.80 1.90 2.10 1.00 0.90 64.34%
DPS 0.00 1.50 0.00 1.50 0.00 1.00 0.00 -
NAPS 1.49 1.51 1.49 1.48 1.45 1.45 1.41 3.73%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 1.47 1.34 0.915 0.625 0.695 0.465 0.485 -
P/RPS 9.16 7.57 6.36 4.20 4.50 4.59 4.81 53.45%
P/EPS 77.95 56.27 50.35 32.38 32.62 44.50 54.36 27.07%
EY 1.28 1.78 1.99 3.09 3.07 2.25 1.84 -21.43%
DY 0.00 1.12 0.00 2.40 0.00 2.15 0.00 -
P/NAPS 0.99 0.89 0.61 0.42 0.48 0.32 0.34 103.51%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 20/11/24 22/08/24 21/05/24 23/02/24 24/11/23 28/08/23 25/05/23 -
Price 1.42 1.41 1.07 0.795 0.62 0.69 0.465 -
P/RPS 8.84 7.97 7.44 5.34 4.02 6.81 4.61 54.16%
P/EPS 75.30 59.21 58.88 41.19 29.10 66.03 52.12 27.71%
EY 1.33 1.69 1.70 2.43 3.44 1.51 1.92 -21.65%
DY 0.00 1.06 0.00 1.89 0.00 1.45 0.00 -
P/NAPS 0.95 0.93 0.72 0.54 0.43 0.48 0.33 101.97%

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