[SIMEPROP] YoY Cumulative 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- 112.66%
YoY- 328.23%
Quarter Report
Latest QR
Upcoming QR
SIMEPROP's Result
SIMEPROP's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 978,691 685,332 480,327 589,487 476,737 575,132 1,691,445 -8.70%
PBT 180,799 97,936 83,171 95,003 10,924 301,480 641,627 -19.01%
Tax -53,459 -36,741 -26,991 -28,950 -8,864 -27,158 -48,903 1.49%
NP 127,340 61,195 56,180 66,053 2,060 274,322 592,724 -22.59%
-
NP to SH 123,582 60,672 51,837 60,607 14,153 265,075 593,438 -22.99%
-
Tax Rate 29.57% 37.52% 32.45% 30.47% 81.14% 9.01% 7.62% -
Total Cost 851,351 624,137 424,147 523,434 474,677 300,810 1,098,721 -4.15%
-
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 - - - - - - 136,016 -
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 1.22% 0.63% 0.55% 0.66% 0.15% 2.80% 6.23% -
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 14.39 10.08 7.06 8.67 7.01 8.46 24.87 -8.70%
EPS 1.80 0.90 0.80 0.90 0.20 3.90 10.90 -25.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
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 14.39 10.08 7.06 8.67 7.01 8.46 24.87 -8.70%
EPS 1.80 0.90 0.80 0.90 0.20 3.90 10.90 -25.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
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 6.36 4.81 8.35 7.50 7.77 13.13 5.71 1.81%
P/EPS 50.35 54.36 77.41 72.94 261.88 28.48 16.27 20.69%
EY 1.99 1.84 1.29 1.37 0.38 3.51 6.15 -17.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.41 -
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 7.44 4.61 7.79 7.10 9.70 12.06 5.79 4.26%
P/EPS 58.88 52.12 72.16 69.01 326.76 26.17 16.50 23.59%
EY 1.70 1.92 1.39 1.45 0.31 3.82 6.06 -19.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.39 -
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