[SIMEPROP] YoY Quarter Result on 30-Sep-2020 [#3]

Stock
[SIMEPROP] SIME DARBY PROPERTY BERHAD
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -334.49%
YoY- -1507.42%
Quarter Report
Latest QR
Upcoming QR
SIMEPROP's Result
SIMEPROP's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
Revenue 1,049,995 689,301 388,240 592,628 850,033 480,337 585,750 9.38%
PBT 228,521 94,072 -4,825 -322,378 41,098 52,998 71,468 19.56%
Tax -84,244 -39,627 -11,114 -36,224 -25,690 -17,108 -40,214 12.04%
NP 144,277 54,445 -15,939 -358,602 15,408 35,890 31,254 26.51%
-
NP to SH 144,915 56,131 -15,795 -355,261 25,242 28,799 1,859 95.37%
-
Tax Rate 36.86% 42.12% - - 62.51% 32.28% 56.27% -
Total Cost 905,718 634,856 404,179 951,230 834,625 444,447 554,496 7.83%
-
Net Worth 9,861,216 9,249,141 9,045,116 9,181,132 9,521,174 9,657,191 0 -
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
Div - - - 68,008 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
Net Worth 9,861,216 9,249,141 9,045,116 9,181,132 9,521,174 9,657,191 0 -
NOSH 6,800,839 6,800,839 6,800,839 6,800,839 6,800,839 6,800,839 3,905,496 8.90%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
NP Margin 13.74% 7.90% -4.11% -60.51% 1.81% 7.47% 5.34% -
ROE 1.47% 0.61% -0.17% -3.87% 0.27% 0.30% 0.00% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
RPS 15.44 10.14 5.71 8.71 12.50 7.06 15.00 0.44%
EPS 2.10 0.80 -0.20 -5.20 0.40 0.40 0.00 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.45 1.36 1.33 1.35 1.40 1.42 0.00 -
Adjusted Per Share Value based on latest NOSH - 6,800,839
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
RPS 15.44 10.14 5.71 8.71 12.50 7.06 8.61 9.39%
EPS 2.10 0.80 -0.20 -5.20 0.40 0.40 0.03 92.16%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.45 1.36 1.33 1.35 1.40 1.42 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 - -
Price 0.695 0.45 0.655 0.58 0.84 1.18 0.00 -
P/RPS 4.50 4.44 11.47 6.66 6.72 16.71 0.00 -
P/EPS 32.62 54.52 -282.02 -11.10 226.32 278.66 0.00 -
EY 3.07 1.83 -0.35 -9.01 0.44 0.36 0.00 -
DY 0.00 0.00 0.00 1.72 0.00 0.00 0.00 -
P/NAPS 0.48 0.33 0.49 0.43 0.60 0.83 0.00 -
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 CAGR
Date 24/11/23 29/11/22 25/11/21 25/11/20 27/11/19 27/11/18 - -
Price 0.62 0.485 0.665 0.58 0.815 0.99 0.00 -
P/RPS 4.02 4.79 11.65 6.66 6.52 14.02 0.00 -
P/EPS 29.10 58.76 -286.33 -11.10 219.58 233.79 0.00 -
EY 3.44 1.70 -0.35 -9.01 0.46 0.43 0.00 -
DY 0.00 0.00 0.00 1.72 0.00 0.00 0.00 -
P/NAPS 0.43 0.36 0.50 0.43 0.58 0.70 0.00 -

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