[SIMEPROP] QoQ TTM 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- 3.58%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SIMEPROP's Result
SIMEPROP's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 2,437,181 2,325,373 2,308,810 2,875,258 2,901,506 2,607,234 2,578,980 -3.69%
PBT 76,708 349,399 715,436 1,109,623 1,138,093 1,115,253 860,322 -79.95%
Tax -267,609 -54,847 -31,150 -140,462 -166,394 -137,842 -151,221 46.15%
NP -190,901 294,552 684,286 969,161 971,699 977,411 709,101 -
-
NP to SH -238,461 247,114 640,008 921,095 889,285 896,649 624,029 -
-
Tax Rate 348.87% 15.70% 4.35% 12.66% 14.62% 12.36% 17.58% -
Total Cost 2,628,082 2,030,821 1,624,524 1,906,097 1,929,807 1,629,823 1,869,879 25.39%
-
Net Worth 9,181,132 9,657,191 9,725,199 9,521,174 9,725,199 6,000,000 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 272,033 340,041 340,041 331,050 331,050 195,033 195,033 24.76%
Div Payout % 0.00% 137.61% 53.13% 35.94% 37.23% 21.75% 31.25% -
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 6,000,000 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 -7.83% 12.67% 29.64% 33.71% 33.49% 37.49% 27.50% -
ROE -2.60% 2.56% 6.58% 9.67% 9.14% 14.94% 2.53% -
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 35.84 34.19 33.95 42.28 42.66 260.72 66.12 -33.44%
EPS -3.51 3.63 9.41 13.54 13.08 89.66 16.00 -
DPS 4.00 5.00 5.00 4.87 4.87 19.50 5.00 -13.78%
NAPS 1.35 1.42 1.43 1.40 1.43 6.00 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 35.84 34.19 33.95 42.28 42.66 38.34 37.92 -3.68%
EPS -3.51 3.63 9.41 13.54 13.08 13.18 9.18 -
DPS 4.00 5.00 5.00 4.87 4.87 2.87 2.87 24.69%
NAPS 1.35 1.42 1.43 1.40 1.43 0.8822 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 2.78 3.45 3.53 3.36 4.17 0.00 0.00 -
P/EPS -28.38 32.47 12.75 10.48 13.61 0.00 0.00 -
EY -3.52 3.08 7.84 9.54 7.35 0.00 0.00 -
DY 4.02 4.24 4.17 3.43 2.73 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 - - - - -
Price 1.17 0.99 1.23 0.00 0.00 0.00 0.00 -
P/RPS 3.26 2.90 3.62 0.00 0.00 0.00 0.00 -
P/EPS -33.37 27.25 13.07 0.00 0.00 0.00 0.00 -
EY -3.00 3.67 7.65 0.00 0.00 0.00 0.00 -
DY 3.42 5.05 4.07 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.70 0.86 0.00 0.00 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