[SIMEPROP] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[SIMEPROP] SIME DARBY PROPERTY BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 208.37%
YoY- 328.23%
Quarter Report
Latest QR
Upcoming QR
SIMEPROP's Result
SIMEPROP's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 739,372 388,240 502,825 589,487 705,191 592,628 288,225 87.07%
PBT 120,807 -4,825 57,268 95,003 -35,004 -322,378 -98,252 -
Tax -46,478 -11,114 -30,723 -28,950 -24,721 -36,224 -1,164 1060.41%
NP 74,329 -15,939 26,545 66,053 -59,725 -358,602 -99,416 -
-
NP to SH 72,187 -15,795 19,905 60,607 -55,928 -355,261 -81,766 -
-
Tax Rate 38.47% - 53.65% 30.47% - - - -
Total Cost 665,043 404,179 476,280 523,434 764,916 951,230 387,641 43.17%
-
Net Worth 9,181,132 9,045,116 9,181,132 9,181,132 9,113,124 9,181,132 9,453,166 -1.92%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - 68,008 - - 68,008 - -
Div Payout % - - 341.66% - - 0.00% - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 9,181,132 9,045,116 9,181,132 9,181,132 9,113,124 9,181,132 9,453,166 -1.92%
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
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 10.05% -4.11% 5.28% 11.21% -8.47% -60.51% -34.49% -
ROE 0.79% -0.17% 0.22% 0.66% -0.61% -3.87% -0.86% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 10.87 5.71 7.39 8.67 10.37 8.71 4.24 86.99%
EPS 1.10 -0.20 0.30 0.90 -0.80 -5.20 -1.20 -
DPS 0.00 0.00 1.00 0.00 0.00 1.00 0.00 -
NAPS 1.35 1.33 1.35 1.35 1.34 1.35 1.39 -1.92%
Adjusted Per Share Value based on latest NOSH - 6,800,839
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 10.87 5.71 7.39 8.67 10.37 8.71 4.24 86.99%
EPS 1.10 -0.20 0.30 0.90 -0.80 -5.20 -1.20 -
DPS 0.00 0.00 1.00 0.00 0.00 1.00 0.00 -
NAPS 1.35 1.33 1.35 1.35 1.34 1.35 1.39 -1.92%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.595 0.655 0.60 0.65 0.665 0.58 0.68 -
P/RPS 5.47 11.47 8.12 7.50 6.41 6.66 16.05 -51.11%
P/EPS 56.06 -282.02 205.00 72.94 -80.86 -11.10 -56.56 -
EY 1.78 -0.35 0.49 1.37 -1.24 -9.01 -1.77 -
DY 0.00 0.00 1.67 0.00 0.00 1.72 0.00 -
P/NAPS 0.44 0.49 0.44 0.48 0.50 0.43 0.49 -6.90%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 25/11/21 26/08/21 27/05/21 25/02/21 25/11/20 26/08/20 -
Price 0.65 0.665 0.63 0.615 0.575 0.58 0.645 -
P/RPS 5.98 11.65 8.52 7.10 5.55 6.66 15.22 -46.26%
P/EPS 61.24 -286.33 215.25 69.01 -69.92 -11.10 -53.65 -
EY 1.63 -0.35 0.46 1.45 -1.43 -9.01 -1.86 -
DY 0.00 0.00 1.59 0.00 0.00 1.72 0.00 -
P/NAPS 0.48 0.50 0.47 0.46 0.43 0.43 0.46 2.86%

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