[SIMEPROP] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[SIMEPROP] SIME DARBY PROPERTY BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -46.41%
YoY- 115.3%
Quarter Report
Latest QR
Upcoming QR
SIMEPROP's Result
SIMEPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 4,365,001 3,232,326 2,380,320 1,974,069 1,810,120 3,054,749 2,882,022 7.15%
PBT 849,021 587,658 430,817 196,594 -546,274 696,048 317,988 17.76%
Tax -281,544 -208,577 -143,200 -94,382 -61,669 -53,746 -102,648 18.29%
NP 567,477 379,081 287,617 102,212 -607,944 642,301 215,340 17.50%
-
NP to SH 551,728 368,873 283,584 86,289 -563,832 660,768 172,794 21.32%
-
Tax Rate 33.16% 35.49% 33.24% 48.01% - 7.72% 32.28% -
Total Cost 3,797,524 2,853,245 2,092,702 1,871,857 2,418,064 2,412,448 2,666,682 6.06%
-
Net Worth 10,133,250 9,861,216 9,249,141 9,045,116 9,181,132 9,521,174 9,657,191 0.80%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 136,016 90,677 90,677 90,677 90,677 90,677 - -
Div Payout % 24.65% 24.58% 31.98% 105.09% 0.00% 13.72% - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 10,133,250 9,861,216 9,249,141 9,045,116 9,181,132 9,521,174 9,657,191 0.80%
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
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 13.00% 11.73% 12.08% 5.18% -33.59% 21.03% 7.47% -
ROE 5.44% 3.74% 3.07% 0.95% -6.14% 6.94% 1.79% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 64.18 47.53 35.00 29.03 26.62 44.92 42.38 7.15%
EPS 8.13 5.47 4.13 1.33 -8.27 9.73 2.40 22.52%
DPS 2.00 1.33 1.33 1.33 1.33 1.33 0.00 -
NAPS 1.49 1.45 1.36 1.33 1.35 1.40 1.42 0.80%
Adjusted Per Share Value based on latest NOSH - 6,800,839
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 64.18 47.53 35.00 29.03 26.62 44.92 42.38 7.15%
EPS 8.13 5.47 4.13 1.33 -8.27 9.73 2.40 22.52%
DPS 2.00 1.33 1.33 1.33 1.33 1.33 0.00 -
NAPS 1.49 1.45 1.36 1.33 1.35 1.40 1.42 0.80%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 1.47 0.695 0.45 0.655 0.58 0.84 1.18 -
P/RPS 2.29 1.46 1.29 2.26 2.18 1.87 2.78 -3.17%
P/EPS 18.12 12.81 10.79 51.62 -7.00 8.65 46.44 -14.50%
EY 5.52 7.80 9.27 1.94 -14.29 11.57 2.15 17.00%
DY 1.36 1.92 2.96 2.04 2.30 1.59 0.00 -
P/NAPS 0.99 0.48 0.33 0.49 0.43 0.60 0.83 2.97%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 20/11/24 24/11/23 29/11/22 25/11/21 25/11/20 27/11/19 27/11/18 -
Price 1.42 0.62 0.485 0.665 0.58 0.815 0.99 -
P/RPS 2.21 1.30 1.39 2.29 2.18 1.81 2.34 -0.94%
P/EPS 17.50 11.43 11.63 52.41 -7.00 8.39 38.96 -12.47%
EY 5.71 8.75 8.60 1.91 -14.29 11.92 2.57 14.21%
DY 1.41 2.15 2.75 2.01 2.30 1.64 0.00 -
P/NAPS 0.95 0.43 0.36 0.50 0.43 0.58 0.70 5.21%

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