[SIMEPROP] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[SIMEPROP] SIME DARBY PROPERTY BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 150.63%
YoY- 328.23%
Quarter Report
Latest QR
Upcoming QR
SIMEPROP's Result
SIMEPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 3,914,764 2,741,328 1,921,308 2,357,948 1,906,948 2,300,528 2,255,260 9.61%
PBT 723,196 391,744 332,684 380,012 43,696 1,205,920 855,502 -2.75%
Tax -213,836 -146,964 -107,964 -115,800 -35,456 -108,632 -65,204 21.86%
NP 509,360 244,780 224,720 264,212 8,240 1,097,288 790,298 -7.05%
-
NP to SH 494,328 242,688 207,348 242,428 56,612 1,060,300 791,250 -7.53%
-
Tax Rate 29.57% 37.52% 32.45% 30.47% 81.14% 9.01% 7.62% -
Total Cost 3,405,404 2,496,548 1,696,588 2,093,736 1,898,708 1,203,240 1,464,961 15.08%
-
Net Worth 10,133,250 9,589,182 9,453,166 9,181,132 9,589,182 9,453,166 9,521,174 1.04%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - 181,355 -
Div Payout % - - - - - - 22.92% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 10,133,250 9,589,182 9,453,166 9,181,132 9,589,182 9,453,166 9,521,174 1.04%
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
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 13.01% 8.93% 11.70% 11.21% 0.43% 47.70% 35.04% -
ROE 4.88% 2.53% 2.19% 2.64% 0.59% 11.22% 8.31% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 57.56 40.31 28.25 34.67 28.04 33.83 33.16 9.61%
EPS 7.20 3.60 3.20 3.60 0.80 15.60 14.53 -11.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.67 -
NAPS 1.49 1.41 1.39 1.35 1.41 1.39 1.40 1.04%
Adjusted Per Share Value based on latest NOSH - 6,800,839
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 57.56 40.31 28.25 34.67 28.04 33.83 33.16 9.61%
EPS 7.20 3.60 3.20 3.60 0.80 15.60 14.53 -11.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.67 -
NAPS 1.49 1.41 1.39 1.35 1.41 1.39 1.40 1.04%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.915 0.485 0.59 0.65 0.545 1.11 1.42 -
P/RPS 1.59 1.20 2.09 1.87 1.94 3.28 4.28 -15.20%
P/EPS 12.59 13.59 19.35 18.23 65.47 7.12 12.20 0.52%
EY 7.94 7.36 5.17 5.48 1.53 14.05 8.19 -0.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.88 -
P/NAPS 0.61 0.34 0.42 0.48 0.39 0.80 1.01 -8.05%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 21/05/24 25/05/23 24/05/22 27/05/21 21/05/20 29/05/19 24/05/18 -
Price 1.07 0.465 0.55 0.615 0.68 1.02 1.44 -
P/RPS 1.86 1.15 1.95 1.77 2.43 3.02 4.34 -13.15%
P/EPS 14.72 13.03 18.04 17.25 81.69 6.54 12.38 2.92%
EY 6.79 7.67 5.54 5.80 1.22 15.29 8.08 -2.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.85 -
P/NAPS 0.72 0.33 0.40 0.46 0.48 0.73 1.03 -5.78%

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