[SIMEPROP] YoY Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[SIMEPROP] SIME DARBY PROPERTY BERHAD
Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -11.28%
YoY- 46.98%
Quarter Report
Latest QR
Upcoming QR
SIMEPROP's Result
SIMEPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 31/12/16 CAGR
Revenue 2,191,878 2,184,624 1,529,924 2,882,058 2,353,104 1,707,422 4.64%
PBT 458,082 304,542 -174,656 961,876 728,382 667,608 -6.62%
Tax -135,546 -119,346 -20,056 -29,240 -44,096 -64,788 14.36%
NP 322,536 185,196 -194,712 932,636 684,286 602,820 -10.75%
-
NP to SH 313,114 161,024 -135,226 940,668 640,008 589,026 -10.85%
-
Tax Rate 29.59% 39.19% - 3.04% 6.05% 9.70% -
Total Cost 1,869,342 1,999,428 1,724,636 1,949,422 1,668,818 1,104,602 10.04%
-
Net Worth 9,385,157 9,181,132 9,453,166 9,589,182 9,725,199 0 -
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 31/12/16 CAGR
Div 136,016 136,016 - 136,016 340,041 - -
Div Payout % 43.44% 84.47% - 14.46% 53.13% - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 31/12/16 CAGR
Net Worth 9,385,157 9,181,132 9,453,166 9,589,182 9,725,199 0 -
NOSH 6,800,839 6,800,839 6,800,839 6,800,839 6,800,839 3,905,496 10.61%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 31/12/16 CAGR
NP Margin 14.72% 8.48% -12.73% 32.36% 29.08% 35.31% -
ROE 3.34% 1.75% -1.43% 9.81% 6.58% 0.00% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 31/12/16 CAGR
RPS 32.23 32.12 22.50 42.38 34.60 43.72 -5.39%
EPS 4.60 2.40 -2.00 13.80 11.10 15.00 -19.34%
DPS 2.00 2.00 0.00 2.00 5.00 0.00 -
NAPS 1.38 1.35 1.39 1.41 1.43 0.00 -
Adjusted Per Share Value based on latest NOSH - 6,800,839
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 31/12/16 CAGR
RPS 32.23 32.12 22.50 42.38 34.60 25.11 4.64%
EPS 4.60 2.40 -2.00 13.80 11.10 8.66 -10.86%
DPS 2.00 2.00 0.00 2.00 5.00 0.00 -
NAPS 1.38 1.35 1.39 1.41 1.43 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 31/12/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 - -
Price 0.45 0.60 0.68 1.03 1.20 0.00 -
P/RPS 1.40 1.87 3.02 2.43 3.47 0.00 -
P/EPS 9.77 25.34 -34.20 7.45 12.75 0.00 -
EY 10.23 3.95 -2.92 13.43 7.84 0.00 -
DY 4.44 3.33 0.00 1.94 4.17 0.00 -
P/NAPS 0.33 0.44 0.49 0.73 0.84 0.00 -
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 31/12/16 CAGR
Date 25/08/22 26/08/21 26/08/20 28/08/19 28/08/18 - -
Price 0.475 0.63 0.645 0.80 1.23 0.00 -
P/RPS 1.47 1.96 2.87 1.89 3.55 0.00 -
P/EPS 10.32 26.61 -32.44 5.78 13.07 0.00 -
EY 9.69 3.76 -3.08 17.29 7.65 0.00 -
DY 4.21 3.17 0.00 2.50 4.07 0.00 -
P/NAPS 0.34 0.47 0.46 0.57 0.86 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