[SIMEPROP] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[SIMEPROP] SIME DARBY PROPERTY BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -179.35%
YoY- 95.55%
Quarter Report
Latest QR
Upcoming QR
SIMEPROP's Result
SIMEPROP's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 1,091,876 1,049,995 689,301 388,240 592,628 850,033 480,337 14.65%
PBT 190,427 228,521 94,072 -4,825 -322,378 41,098 52,998 23.73%
Tax -57,888 -84,244 -39,627 -11,114 -36,224 -25,690 -17,108 22.50%
NP 132,539 144,277 54,445 -15,939 -358,602 15,408 35,890 24.30%
-
NP to SH 128,255 144,915 56,131 -15,795 -355,261 25,242 28,799 28.23%
-
Tax Rate 30.40% 36.86% 42.12% - - 62.51% 32.28% -
Total Cost 959,337 905,718 634,856 404,179 951,230 834,625 444,447 13.66%
-
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 - - - - 68,008 - - -
Div Payout % - - - - 0.00% - - -
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 12.14% 13.74% 7.90% -4.11% -60.51% 1.81% 7.47% -
ROE 1.27% 1.47% 0.61% -0.17% -3.87% 0.27% 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 16.06 15.44 10.14 5.71 8.71 12.50 7.06 14.66%
EPS 1.90 2.10 0.80 -0.20 -5.20 0.40 0.40 29.62%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 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 16.06 15.44 10.14 5.71 8.71 12.50 7.06 14.66%
EPS 1.90 2.10 0.80 -0.20 -5.20 0.40 0.40 29.62%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 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 9.16 4.50 4.44 11.47 6.66 6.72 16.71 -9.52%
P/EPS 77.95 32.62 54.52 -282.02 -11.10 226.32 278.66 -19.11%
EY 1.28 3.07 1.83 -0.35 -9.01 0.44 0.36 23.51%
DY 0.00 0.00 0.00 0.00 1.72 0.00 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 8.84 4.02 4.79 11.65 6.66 6.52 14.02 -7.39%
P/EPS 75.30 29.10 58.76 -286.33 -11.10 219.58 233.79 -17.19%
EY 1.33 3.44 1.70 -0.35 -9.01 0.46 0.43 20.68%
DY 0.00 0.00 0.00 0.00 1.72 0.00 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