[SIMEPROP] QoQ TTM Result on 30-Jun-2022 [#2]

Stock
[SIMEPROP] SIME DARBY PROPERTY BERHAD
Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 66.41%
YoY- 164.48%
Quarter Report
Latest QR
Upcoming QR
SIMEPROP's Result
SIMEPROP's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 2,947,141 2,742,136 2,524,612 2,223,551 2,110,764 2,219,924 2,185,743 22.07%
PBT 473,625 458,860 443,920 345,023 256,421 268,253 112,442 161.04%
Tax -156,449 -146,699 -153,415 -124,902 -115,306 -117,265 -95,508 39.00%
NP 317,176 312,161 290,505 220,121 141,115 150,988 16,934 606.53%
-
NP to SH 324,952 316,117 285,153 213,227 128,134 136,904 8,789 1012.26%
-
Tax Rate 33.03% 31.97% 34.56% 36.20% 44.97% 43.71% 84.94% -
Total Cost 2,629,965 2,429,975 2,234,107 2,003,430 1,969,649 2,068,936 2,168,809 13.72%
-
Net Worth 9,589,182 9,521,174 9,249,141 9,385,157 9,453,166 9,181,132 9,045,116 3.97%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 136,016 136,016 68,008 68,008 68,008 68,008 68,008 58.80%
Div Payout % 41.86% 43.03% 23.85% 31.89% 53.08% 49.68% 773.79% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 9,589,182 9,521,174 9,249,141 9,385,157 9,453,166 9,181,132 9,045,116 3.97%
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
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 10.76% 11.38% 11.51% 9.90% 6.69% 6.80% 0.77% -
ROE 3.39% 3.32% 3.08% 2.27% 1.36% 1.49% 0.10% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 43.33 40.32 37.12 32.70 31.04 32.64 32.14 22.06%
EPS 4.78 4.65 4.19 3.14 1.88 2.01 0.13 1008.18%
DPS 2.00 2.00 1.00 1.00 1.00 1.00 1.00 58.80%
NAPS 1.41 1.40 1.36 1.38 1.39 1.35 1.33 3.97%
Adjusted Per Share Value based on latest NOSH - 6,800,839
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 43.33 40.32 37.12 32.70 31.04 32.64 32.14 22.06%
EPS 4.78 4.65 4.19 3.14 1.88 2.01 0.13 1008.18%
DPS 2.00 2.00 1.00 1.00 1.00 1.00 1.00 58.80%
NAPS 1.41 1.40 1.36 1.38 1.39 1.35 1.33 3.97%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.485 0.45 0.45 0.45 0.59 0.595 0.655 -
P/RPS 1.12 1.12 1.21 1.38 1.90 1.82 2.04 -32.97%
P/EPS 10.15 9.68 10.73 14.35 31.31 29.56 506.83 -92.64%
EY 9.85 10.33 9.32 6.97 3.19 3.38 0.20 1246.79%
DY 4.12 4.44 2.22 2.22 1.69 1.68 1.53 93.67%
P/NAPS 0.34 0.32 0.33 0.33 0.42 0.44 0.49 -21.64%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 25/05/23 28/02/23 29/11/22 25/08/22 24/05/22 24/02/22 25/11/21 -
Price 0.465 0.48 0.49 0.475 0.55 0.65 0.665 -
P/RPS 1.07 1.19 1.32 1.45 1.77 1.99 2.07 -35.61%
P/EPS 9.73 10.33 11.69 15.15 29.19 32.29 514.57 -92.91%
EY 10.28 9.68 8.56 6.60 3.43 3.10 0.19 1334.00%
DY 4.30 4.17 2.04 2.11 1.82 1.54 1.50 101.92%
P/NAPS 0.33 0.34 0.36 0.34 0.40 0.48 0.50 -24.21%

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