[SIMEPLT] YoY TTM Result on 30-Sep-2019 [#3]

Stock
[SIMEPLT] SIME DARBY PLANTATION BERHAD
Announcement Date
29-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -24.06%
YoY- -68.17%
Quarter Report
Latest QR
Upcoming QR
SIMEPLT's Result
SIMEPLT's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 20,910,000 16,784,000 12,818,000 12,206,000 13,867,000 10.80%
PBT 3,806,000 3,154,000 1,469,000 430,000 1,350,000 29.55%
Tax -1,195,000 -987,000 -333,000 -303,000 -371,000 33.94%
NP 2,611,000 2,167,000 1,136,000 127,000 979,000 27.77%
-
NP to SH 2,394,000 1,938,000 917,000 262,000 823,000 30.57%
-
Tax Rate 31.40% 31.29% 22.67% 70.47% 27.48% -
Total Cost 18,299,000 14,617,000 11,682,000 12,079,000 12,888,000 9.15%
-
Net Worth 16,459,401 14,523,000 13,562,613 13,424,922 13,942,049 4.23%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 1,547,736 1,066,126 276,759 115,617 1,190,175 6.78%
Div Payout % 64.65% 55.01% 30.18% 44.13% 144.61% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 16,459,401 14,523,000 13,562,613 13,424,922 13,942,049 4.23%
NOSH 6,915,714 6,915,714 6,884,575 6,884,575 6,801,000 0.41%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 12.49% 12.91% 8.86% 1.04% 7.06% -
ROE 14.54% 13.34% 6.76% 1.95% 5.90% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 302.35 242.69 186.18 177.29 203.90 10.34%
EPS 34.62 28.02 13.32 3.81 12.10 30.03%
DPS 22.38 15.45 4.02 1.70 17.50 6.33%
NAPS 2.38 2.10 1.97 1.95 2.05 3.79%
Adjusted Per Share Value based on latest NOSH - 6,884,575
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 302.35 242.69 185.35 176.50 200.51 10.80%
EPS 34.62 28.02 13.26 3.79 11.90 30.57%
DPS 22.38 15.45 4.00 1.67 17.21 6.78%
NAPS 2.38 2.10 1.9611 1.9412 2.016 4.23%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 4.09 3.58 5.05 4.73 5.30 -
P/RPS 1.35 1.48 2.71 2.67 2.60 -15.10%
P/EPS 11.82 12.78 37.91 124.29 43.80 -27.90%
EY 8.46 7.83 2.64 0.80 2.28 38.75%
DY 5.47 4.32 0.80 0.36 3.30 13.45%
P/NAPS 1.72 1.70 2.56 2.43 2.59 -9.72%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 22/11/22 18/11/21 23/11/20 29/11/19 23/11/18 -
Price 4.33 3.96 5.17 4.98 5.18 -
P/RPS 1.43 1.63 2.78 2.81 2.54 -13.37%
P/EPS 12.51 14.13 38.81 130.86 42.81 -26.46%
EY 7.99 7.08 2.58 0.76 2.34 35.90%
DY 5.17 3.90 0.78 0.34 3.38 11.20%
P/NAPS 1.82 1.89 2.62 2.55 2.53 -7.89%

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