[SIMEPROP] YoY TTM Result on 30-Sep-2022 [#3]

Stock
[SIMEPROP] SIME DARBY PROPERTY BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 33.73%
YoY- 3144.43%
Quarter Report
Latest QR
Upcoming QR
SIMEPROP's Result
SIMEPROP's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 4,286,453 3,381,141 2,524,612 2,185,743 2,246,522 3,079,870 2,325,373 10.72%
PBT 806,328 576,491 443,920 112,442 -266,072 430,892 349,399 14.94%
Tax -247,501 -196,195 -153,415 -95,508 -80,731 -296,235 -54,847 28.52%
NP 558,827 380,296 290,505 16,934 -346,803 134,657 294,552 11.25%
-
NP to SH 545,055 379,806 285,153 8,789 -319,919 148,077 247,114 14.07%
-
Tax Rate 30.69% 34.03% 34.56% 84.94% - 68.75% 15.70% -
Total Cost 3,727,626 3,000,845 2,234,107 2,168,809 2,593,325 2,945,213 2,030,821 10.64%
-
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 204,025 136,016 68,008 68,008 204,025 136,016 340,041 -8.15%
Div Payout % 37.43% 35.81% 23.85% 773.79% 0.00% 91.86% 137.61% -
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 13.04% 11.25% 11.51% 0.77% -15.44% 4.37% 12.67% -
ROE 5.38% 3.85% 3.08% 0.10% -3.48% 1.56% 2.56% -
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 63.03 49.72 37.12 32.14 33.03 45.29 34.19 10.72%
EPS 8.01 5.58 4.19 0.13 -4.70 2.18 3.63 14.08%
DPS 3.00 2.00 1.00 1.00 3.00 2.00 5.00 -8.15%
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 63.03 49.72 37.12 32.14 33.03 45.29 34.19 10.72%
EPS 8.01 5.58 4.19 0.13 -4.70 2.18 3.63 14.08%
DPS 3.00 2.00 1.00 1.00 3.00 2.00 5.00 -8.15%
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 2.33 1.40 1.21 2.04 1.76 1.85 3.45 -6.32%
P/EPS 18.34 12.44 10.73 506.83 -12.33 38.58 32.47 -9.07%
EY 5.45 8.04 9.32 0.20 -8.11 2.59 3.08 9.96%
DY 2.04 2.88 2.22 1.53 5.17 2.38 4.24 -11.46%
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 0.63 0.49 0.665 0.58 0.815 0.99 -
P/RPS 2.25 1.27 1.32 2.07 1.76 1.80 2.90 -4.13%
P/EPS 17.72 11.28 11.69 514.57 -12.33 37.43 27.25 -6.91%
EY 5.64 8.86 8.56 0.19 -8.11 2.67 3.67 7.41%
DY 2.11 3.17 2.04 1.50 5.17 2.45 5.05 -13.52%
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