[SIMEPROP] YoY Quarter Result on 30-Jun-2021 [#2]

Stock
[SIMEPROP] SIME DARBY PROPERTY BERHAD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -67.16%
YoY- 124.34%
Quarter Report
Latest QR
Upcoming QR
SIMEPROP's Result
SIMEPROP's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 1,203,184 688,918 615,612 502,825 288,225 865,897 617,365 11.75%
PBT 265,540 114,287 145,870 57,268 -98,252 179,458 73,809 23.76%
Tax -99,811 -35,448 -40,319 -30,723 -1,164 12,538 17,753 -
NP 165,729 78,839 105,551 26,545 -99,416 191,996 91,562 10.38%
-
NP to SH 161,959 71,068 104,998 19,905 -81,766 205,259 46,570 23.06%
-
Tax Rate 37.59% 31.02% 27.64% 53.65% - -6.99% -24.05% -
Total Cost 1,037,455 610,079 510,061 476,280 387,641 673,901 525,803 11.98%
-
Net Worth 10,269,266 9,861,216 9,385,157 9,181,132 9,453,166 9,589,182 9,725,199 0.91%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 102,012 68,008 68,008 68,008 - 68,008 204,025 -10.90%
Div Payout % 62.99% 95.69% 64.77% 341.66% - 33.13% 438.10% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 10,269,266 9,861,216 9,385,157 9,181,132 9,453,166 9,589,182 9,725,199 0.91%
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
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 13.77% 11.44% 17.15% 5.28% -34.49% 22.17% 14.83% -
ROE 1.58% 0.72% 1.12% 0.22% -0.86% 2.14% 0.48% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 17.69 10.13 9.05 7.39 4.24 12.73 9.08 11.74%
EPS 2.40 1.00 1.50 0.30 -1.20 3.00 0.70 22.77%
DPS 1.50 1.00 1.00 1.00 0.00 1.00 3.00 -10.90%
NAPS 1.51 1.45 1.38 1.35 1.39 1.41 1.43 0.91%
Adjusted Per Share Value based on latest NOSH - 6,800,839
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 17.69 10.13 9.05 7.39 4.24 12.73 9.08 11.74%
EPS 2.40 1.00 1.50 0.30 -1.20 3.00 0.70 22.77%
DPS 1.50 1.00 1.00 1.00 0.00 1.00 3.00 -10.90%
NAPS 1.51 1.45 1.38 1.35 1.39 1.41 1.43 0.91%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.34 0.465 0.45 0.60 0.68 1.03 1.20 -
P/RPS 7.57 4.59 4.97 8.12 16.05 8.09 13.22 -8.86%
P/EPS 56.27 44.50 29.15 205.00 -56.56 34.13 175.24 -17.23%
EY 1.78 2.25 3.43 0.49 -1.77 2.93 0.57 20.87%
DY 1.12 2.15 2.22 1.67 0.00 0.97 2.50 -12.51%
P/NAPS 0.89 0.32 0.33 0.44 0.49 0.73 0.84 0.96%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 22/08/24 28/08/23 25/08/22 26/08/21 26/08/20 28/08/19 28/08/18 -
Price 1.41 0.69 0.475 0.63 0.645 0.80 1.23 -
P/RPS 7.97 6.81 5.25 8.52 15.22 6.28 13.55 -8.45%
P/EPS 59.21 66.03 30.77 215.25 -53.65 26.51 179.62 -16.87%
EY 1.69 1.51 3.25 0.46 -1.86 3.77 0.56 20.19%
DY 1.06 1.45 2.11 1.59 0.00 1.25 2.44 -12.96%
P/NAPS 0.93 0.48 0.34 0.47 0.46 0.57 0.86 1.31%

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