[SIMEPROP] YoY Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[SIMEPROP] SIME DARBY PROPERTY BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 35.85%
YoY- 228.64%
Quarter Report
Latest QR
Upcoming QR
SIMEPROP's Result
SIMEPROP's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 3,273,751 2,424,245 1,785,240 1,480,552 1,357,590 2,291,062 480,337 37.65%
PBT 636,766 440,744 323,113 147,446 -409,706 522,036 52,998 51.28%
Tax -211,158 -156,433 -107,400 -70,787 -46,252 -40,310 -17,108 51.96%
NP 425,608 284,311 215,713 76,659 -455,958 481,726 35,890 50.95%
-
NP to SH 413,796 276,655 212,688 64,717 -422,874 495,576 28,799 55.85%
-
Tax Rate 33.16% 35.49% 33.24% 48.01% - 7.72% 32.28% -
Total Cost 2,848,143 2,139,934 1,569,527 1,403,893 1,813,548 1,809,336 444,447 36.24%
-
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 102,012 68,008 68,008 68,008 68,008 68,008 - -
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 4.08% 2.81% 2.30% 0.72% -4.61% 5.20% 0.30% -
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 48.14 35.65 26.25 21.77 19.96 33.69 7.06 37.66%
EPS 6.10 4.10 3.10 1.00 -6.20 7.30 0.40 57.40%
DPS 1.50 1.00 1.00 1.00 1.00 1.00 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 48.14 35.65 26.25 21.77 19.96 33.69 7.06 37.66%
EPS 6.10 4.10 3.10 1.00 -6.20 7.30 0.40 57.40%
DPS 1.50 1.00 1.00 1.00 1.00 1.00 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 3.05 1.95 1.71 3.01 2.91 2.49 16.71 -24.66%
P/EPS 24.16 17.08 14.39 68.83 -9.33 11.53 278.66 -33.44%
EY 4.14 5.85 6.95 1.45 -10.72 8.67 0.36 50.18%
DY 1.02 1.44 2.22 1.53 1.72 1.19 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 2.95 1.74 1.85 3.05 2.91 2.42 14.02 -22.85%
P/EPS 23.34 15.24 15.51 69.88 -9.33 11.18 233.79 -31.86%
EY 4.28 6.56 6.45 1.43 -10.72 8.94 0.43 46.61%
DY 1.06 1.61 2.06 1.50 1.72 1.23 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