[SIMEPLT] YoY TTM Result on 31-Mar-2019 [#1]

Stock
[SIMEPLT] SIME DARBY PLANTATION BERHAD
Announcement Date
31-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -33.46%
YoY- -91.46%
Quarter Report
Latest QR
Upcoming QR
SIMEPLT's Result
SIMEPLT's Financial Summary
View:
Show?
TTM Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 19,403,000 13,710,000 12,116,000 12,633,000 11,312,000 14.43%
PBT 3,924,000 2,160,000 699,000 731,000 4,598,000 -3.88%
Tax -1,262,000 -687,000 -356,000 -244,000 -435,000 30.48%
NP 2,662,000 1,473,000 343,000 487,000 4,163,000 -10.56%
-
NP to SH 2,413,000 1,279,000 408,000 348,000 4,076,000 -12.27%
-
Tax Rate 32.16% 31.81% 50.93% 33.38% 9.46% -
Total Cost 16,741,000 12,237,000 11,773,000 12,146,000 7,149,000 23.68%
-
Net Worth 15,007,101 13,769,150 13,218,384 13,631,459 13,602,000 2.48%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 1,402,506 796,545 - 1,067,757 238,035 55.75%
Div Payout % 58.12% 62.28% - 306.83% 5.84% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 15,007,101 13,769,150 13,218,384 13,631,459 13,602,000 2.48%
NOSH 6,915,714 6,884,575 6,884,575 6,884,575 6,801,000 0.41%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 13.72% 10.74% 2.83% 3.85% 36.80% -
ROE 16.08% 9.29% 3.09% 2.55% 29.97% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 280.56 199.14 175.99 183.50 166.33 13.95%
EPS 34.89 18.58 5.93 5.05 59.93 -12.64%
DPS 20.28 11.57 0.00 15.70 3.50 55.10%
NAPS 2.17 2.00 1.92 1.98 2.00 2.05%
Adjusted Per Share Value based on latest NOSH - 6,884,575
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 280.56 198.24 175.20 182.67 163.57 14.43%
EPS 34.89 18.49 5.90 5.03 58.94 -12.27%
DPS 20.28 11.52 0.00 15.44 3.44 55.77%
NAPS 2.17 1.991 1.9114 1.9711 1.9668 2.48%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 4.97 4.64 4.94 5.02 5.52 -
P/RPS 1.77 2.33 2.81 2.74 3.32 -14.54%
P/EPS 14.24 24.98 83.36 99.31 9.21 11.50%
EY 7.02 4.00 1.20 1.01 10.86 -10.32%
DY 4.08 2.49 0.00 3.13 0.63 59.47%
P/NAPS 2.29 2.32 2.57 2.54 2.76 -4.55%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 20/05/22 20/05/21 22/05/20 31/05/19 - -
Price 5.18 4.45 4.92 4.66 0.00 -
P/RPS 1.85 2.23 2.80 2.54 0.00 -
P/EPS 14.85 23.95 83.02 92.19 0.00 -
EY 6.74 4.17 1.20 1.08 0.00 -
DY 3.92 2.60 0.00 3.37 0.00 -
P/NAPS 2.39 2.23 2.56 2.35 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