[SIMEPROP] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[SIMEPROP] SIME DARBY PROPERTY BERHAD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -75.62%
YoY- 1711.14%
Quarter Report
Latest QR
Upcoming QR
SIMEPROP's Result
SIMEPROP's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 788,808 480,337 617,365 550,671 677,000 463,774 1,139,519 -21.69%
PBT -91,144 52,998 73,809 41,045 181,547 419,035 455,050 -
Tax -255,925 -17,108 17,753 -12,329 -43,163 6,589 -78,613 119.18%
NP -347,069 35,890 91,562 28,716 138,384 425,624 376,437 -
-
NP to SH -347,499 28,799 46,570 33,669 138,076 421,693 327,657 -
-
Tax Rate - 32.28% -24.05% 30.04% 23.78% -1.57% 17.28% -
Total Cost 1,135,877 444,447 525,803 521,955 538,616 38,150 763,082 30.27%
-
Net Worth 9,181,132 9,657,191 9,725,199 9,521,174 9,725,199 6,929,999 24,652,290 -48.14%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 68,008 - 204,025 - 136,016 - 195,033 -50.36%
Div Payout % 0.00% - 438.10% - 98.51% - 59.52% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 9,181,132 9,657,191 9,725,199 9,521,174 9,725,199 6,929,999 24,652,290 -48.14%
NOSH 6,800,839 6,800,839 6,800,839 6,800,839 6,800,839 1,000,000 3,900,678 44.71%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -44.00% 7.47% 14.83% 5.21% 20.44% 91.77% 33.03% -
ROE -3.78% 0.30% 0.48% 0.35% 1.42% 6.09% 1.33% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 11.60 7.06 9.08 8.10 9.95 46.38 29.21 -45.88%
EPS -5.10 0.40 0.70 0.50 2.50 42.20 8.40 -
DPS 1.00 0.00 3.00 0.00 2.00 0.00 5.00 -65.70%
NAPS 1.35 1.42 1.43 1.40 1.43 6.93 6.32 -64.16%
Adjusted Per Share Value based on latest NOSH - 6,800,839
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 11.60 7.06 9.08 8.10 9.95 6.82 16.76 -21.70%
EPS -5.10 0.40 0.70 0.50 2.50 6.20 4.82 -
DPS 1.00 0.00 3.00 0.00 2.00 0.00 2.87 -50.38%
NAPS 1.35 1.42 1.43 1.40 1.43 1.019 3.6249 -48.14%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 - - -
Price 0.995 1.18 1.20 1.42 1.78 0.00 0.00 -
P/RPS 8.58 16.71 13.22 17.54 17.88 0.00 0.00 -
P/EPS -19.47 278.66 175.24 286.83 87.67 0.00 0.00 -
EY -5.14 0.36 0.57 0.35 1.14 0.00 0.00 -
DY 1.01 0.00 2.50 0.00 1.12 0.00 0.00 -
P/NAPS 0.74 0.83 0.84 1.01 1.24 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 27/11/18 28/08/18 24/05/18 26/02/18 16/11/17 - -
Price 1.17 0.99 1.23 1.44 1.35 0.00 0.00 -
P/RPS 10.09 14.02 13.55 17.78 13.56 0.00 0.00 -
P/EPS -22.90 233.79 179.62 290.87 66.49 0.00 0.00 -
EY -4.37 0.43 0.56 0.34 1.50 0.00 0.00 -
DY 0.85 0.00 2.44 0.00 1.48 0.00 0.00 -
P/NAPS 0.87 0.70 0.86 1.03 0.94 0.00 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