[SIMEPROP] YoY Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[SIMEPROP] SIME DARBY PROPERTY BERHAD
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -316.96%
YoY- -185.33%
Quarter Report
Latest QR
Upcoming QR
SIMEPROP's Result
SIMEPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
Revenue 3,232,326 2,380,320 1,974,069 1,810,120 3,054,749 2,882,022 1,919,281 8.34%
PBT 587,658 430,817 196,594 -546,274 696,048 317,988 540,362 1.29%
Tax -208,577 -143,200 -94,382 -61,669 -53,746 -102,648 -96,810 12.52%
NP 379,081 287,617 102,212 -607,944 642,301 215,340 443,552 -2.38%
-
NP to SH 368,873 283,584 86,289 -563,832 660,768 172,794 395,162 -1.05%
-
Tax Rate 35.49% 33.24% 48.01% - 7.72% 32.28% 17.92% -
Total Cost 2,853,245 2,092,702 1,871,857 2,418,064 2,412,448 2,666,682 1,475,729 10.66%
-
Net Worth 9,861,216 9,249,141 9,045,116 9,181,132 9,521,174 9,657,191 0 -
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
Div 90,677 90,677 90,677 90,677 90,677 - - -
Div Payout % 24.58% 31.98% 105.09% 0.00% 13.72% - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
Net Worth 9,861,216 9,249,141 9,045,116 9,181,132 9,521,174 9,657,191 0 -
NOSH 6,800,839 6,800,839 6,800,839 6,800,839 6,800,839 6,800,839 3,751,544 9.57%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
NP Margin 11.73% 12.08% 5.18% -33.59% 21.03% 7.47% 23.11% -
ROE 3.74% 3.07% 0.95% -6.14% 6.94% 1.79% 0.00% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
RPS 47.53 35.00 29.03 26.62 44.92 42.38 51.16 -1.12%
EPS 5.47 4.13 1.33 -8.27 9.73 2.40 10.53 -9.57%
DPS 1.33 1.33 1.33 1.33 1.33 0.00 0.00 -
NAPS 1.45 1.36 1.33 1.35 1.40 1.42 0.00 -
Adjusted Per Share Value based on latest NOSH - 6,800,839
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
RPS 47.53 35.00 29.03 26.62 44.92 42.38 28.22 8.34%
EPS 5.47 4.13 1.33 -8.27 9.73 2.40 5.81 -0.92%
DPS 1.33 1.33 1.33 1.33 1.33 0.00 0.00 -
NAPS 1.45 1.36 1.33 1.35 1.40 1.42 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 - -
Price 0.695 0.45 0.655 0.58 0.84 1.18 0.00 -
P/RPS 1.46 1.29 2.26 2.18 1.87 2.78 0.00 -
P/EPS 12.81 10.79 51.62 -7.00 8.65 46.44 0.00 -
EY 7.80 9.27 1.94 -14.29 11.57 2.15 0.00 -
DY 1.92 2.96 2.04 2.30 1.59 0.00 0.00 -
P/NAPS 0.48 0.33 0.49 0.43 0.60 0.83 0.00 -
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
Date 24/11/23 29/11/22 25/11/21 25/11/20 27/11/19 27/11/18 - -
Price 0.62 0.485 0.665 0.58 0.815 0.99 0.00 -
P/RPS 1.30 1.39 2.29 2.18 1.81 2.34 0.00 -
P/EPS 11.43 11.63 52.41 -7.00 8.39 38.96 0.00 -
EY 8.75 8.60 1.91 -14.29 11.92 2.57 0.00 -
DY 2.15 2.75 2.01 2.30 1.64 0.00 0.00 -
P/NAPS 0.43 0.36 0.50 0.43 0.58 0.70 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