[SIMEPROP] QoQ Quarter Result on 31-Mar-2023 [#1]

Stock
[SIMEPROP] SIME DARBY PROPERTY BERHAD
Announcement Date
25-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -41.18%
YoY- 17.04%
Quarter Report
Latest QR
Upcoming QR
SIMEPROP's Result
SIMEPROP's Financial Summary
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 1,012,702 1,049,995 688,918 685,332 956,896 689,301 615,612 39.22%
PBT 169,562 228,521 114,287 97,936 135,747 94,072 145,870 10.52%
Tax -36,343 -84,244 -35,448 -36,741 -39,762 -39,627 -40,319 -6.66%
NP 133,219 144,277 78,839 61,195 95,985 54,445 105,551 16.73%
-
NP to SH 131,259 144,915 71,068 60,672 103,151 56,131 104,998 15.99%
-
Tax Rate 21.43% 36.86% 31.02% 37.52% 29.29% 42.12% 27.64% -
Total Cost 879,483 905,718 610,079 624,137 860,911 634,856 510,061 43.65%
-
Net Worth 10,065,241 9,861,216 9,861,216 9,589,182 9,521,174 9,249,141 9,385,157 4.76%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 102,012 - 68,008 - 68,008 - 68,008 30.94%
Div Payout % 77.72% - 95.69% - 65.93% - 64.77% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 10,065,241 9,861,216 9,861,216 9,589,182 9,521,174 9,249,141 9,385,157 4.76%
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
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 13.15% 13.74% 11.44% 8.93% 10.03% 7.90% 17.15% -
ROE 1.30% 1.47% 0.72% 0.63% 1.08% 0.61% 1.12% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 14.89 15.44 10.13 10.08 14.07 10.14 9.05 39.24%
EPS 1.90 2.10 1.00 0.90 1.50 0.80 1.50 17.01%
DPS 1.50 0.00 1.00 0.00 1.00 0.00 1.00 30.94%
NAPS 1.48 1.45 1.45 1.41 1.40 1.36 1.38 4.76%
Adjusted Per Share Value based on latest NOSH - 6,800,839
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 14.89 15.44 10.13 10.08 14.07 10.14 9.05 39.24%
EPS 1.90 2.10 1.00 0.90 1.50 0.80 1.50 17.01%
DPS 1.50 0.00 1.00 0.00 1.00 0.00 1.00 30.94%
NAPS 1.48 1.45 1.45 1.41 1.40 1.36 1.38 4.76%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.625 0.695 0.465 0.485 0.45 0.45 0.45 -
P/RPS 4.20 4.50 4.59 4.81 3.20 4.44 4.97 -10.58%
P/EPS 32.38 32.62 44.50 54.36 29.67 54.52 29.15 7.23%
EY 3.09 3.07 2.25 1.84 3.37 1.83 3.43 -6.70%
DY 2.40 0.00 2.15 0.00 2.22 0.00 2.22 5.31%
P/NAPS 0.42 0.48 0.32 0.34 0.32 0.33 0.33 17.39%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 23/02/24 24/11/23 28/08/23 25/05/23 28/02/23 29/11/22 25/08/22 -
Price 0.795 0.62 0.69 0.465 0.48 0.485 0.475 -
P/RPS 5.34 4.02 6.81 4.61 3.41 4.79 5.25 1.13%
P/EPS 41.19 29.10 66.03 52.12 31.65 58.76 30.77 21.39%
EY 2.43 3.44 1.51 1.92 3.16 1.70 3.25 -17.57%
DY 1.89 0.00 1.45 0.00 2.08 0.00 2.11 -7.05%
P/NAPS 0.54 0.43 0.48 0.33 0.34 0.36 0.34 36.01%

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