[SIMEPROP] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[SIMEPROP] SIME DARBY PROPERTY BERHAD
Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -28.19%
YoY- -14.47%
Quarter Report
Latest QR
Upcoming QR
SIMEPROP's Result
SIMEPROP's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 956,896 689,301 615,612 480,327 739,372 388,240 502,825 53.38%
PBT 135,747 94,072 145,870 83,171 120,807 -4,825 57,268 77.49%
Tax -39,762 -39,627 -40,319 -26,991 -46,478 -11,114 -30,723 18.70%
NP 95,985 54,445 105,551 56,180 74,329 -15,939 26,545 135.03%
-
NP to SH 103,151 56,131 104,998 51,837 72,187 -15,795 19,905 198.56%
-
Tax Rate 29.29% 42.12% 27.64% 32.45% 38.47% - 53.65% -
Total Cost 860,911 634,856 510,061 424,147 665,043 404,179 476,280 48.22%
-
Net Worth 9,521,174 9,249,141 9,385,157 9,453,166 9,181,132 9,045,116 9,181,132 2.44%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 68,008 - 68,008 - - - 68,008 0.00%
Div Payout % 65.93% - 64.77% - - - 341.66% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 9,521,174 9,249,141 9,385,157 9,453,166 9,181,132 9,045,116 9,181,132 2.44%
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
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 10.03% 7.90% 17.15% 11.70% 10.05% -4.11% 5.28% -
ROE 1.08% 0.61% 1.12% 0.55% 0.79% -0.17% 0.22% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 14.07 10.14 9.05 7.06 10.87 5.71 7.39 53.43%
EPS 1.50 0.80 1.50 0.80 1.10 -0.20 0.30 191.54%
DPS 1.00 0.00 1.00 0.00 0.00 0.00 1.00 0.00%
NAPS 1.40 1.36 1.38 1.39 1.35 1.33 1.35 2.44%
Adjusted Per Share Value based on latest NOSH - 6,800,839
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 14.07 10.14 9.05 7.06 10.87 5.71 7.39 53.43%
EPS 1.50 0.80 1.50 0.80 1.10 -0.20 0.30 191.54%
DPS 1.00 0.00 1.00 0.00 0.00 0.00 1.00 0.00%
NAPS 1.40 1.36 1.38 1.39 1.35 1.33 1.35 2.44%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.45 0.45 0.45 0.59 0.595 0.655 0.60 -
P/RPS 3.20 4.44 4.97 8.35 5.47 11.47 8.12 -46.15%
P/EPS 29.67 54.52 29.15 77.41 56.06 -282.02 205.00 -72.33%
EY 3.37 1.83 3.43 1.29 1.78 -0.35 0.49 260.38%
DY 2.22 0.00 2.22 0.00 0.00 0.00 1.67 20.83%
P/NAPS 0.32 0.33 0.33 0.42 0.44 0.49 0.44 -19.08%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 29/11/22 25/08/22 24/05/22 24/02/22 25/11/21 26/08/21 -
Price 0.48 0.485 0.475 0.55 0.65 0.665 0.63 -
P/RPS 3.41 4.79 5.25 7.79 5.98 11.65 8.52 -45.59%
P/EPS 31.65 58.76 30.77 72.16 61.24 -286.33 215.25 -72.04%
EY 3.16 1.70 3.25 1.39 1.63 -0.35 0.46 260.10%
DY 2.08 0.00 2.11 0.00 0.00 0.00 1.59 19.55%
P/NAPS 0.34 0.36 0.34 0.40 0.48 0.50 0.47 -19.36%

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