[SIMEPROP] YoY TTM Result on 31-Mar-2022 [#1]

Stock
[SIMEPROP] SIME DARBY PROPERTY BERHAD
Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -6.41%
YoY- 129.64%
Quarter Report
Latest QR
Upcoming QR
SIMEPROP's Result
SIMEPROP's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 3,730,306 2,947,141 2,110,764 2,175,531 3,081,599 2,461,642 2,875,258 4.43%
PBT 693,169 473,625 256,421 -360,631 375,114 337,143 1,109,623 -7.53%
Tax -209,494 -156,449 -115,306 -91,059 -56,495 -282,438 -140,462 6.88%
NP 483,675 317,176 141,115 -451,690 318,619 54,705 969,161 -10.92%
-
NP to SH 470,824 324,952 128,134 -432,348 347,609 -7,055 921,095 -10.57%
-
Tax Rate 30.22% 33.03% 44.97% - 15.06% 83.77% 12.66% -
Total Cost 3,246,631 2,629,965 1,969,649 2,627,221 2,762,980 2,406,937 1,906,097 9.27%
-
Net Worth 10,133,250 9,589,182 9,453,166 9,181,132 9,589,182 9,453,166 9,521,174 1.04%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 170,020 136,016 68,008 68,008 204,025 272,033 331,050 -10.50%
Div Payout % 36.11% 41.86% 53.08% 0.00% 58.69% 0.00% 35.94% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 10,133,250 9,589,182 9,453,166 9,181,132 9,589,182 9,453,166 9,521,174 1.04%
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
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 12.97% 10.76% 6.69% -20.76% 10.34% 2.22% 33.71% -
ROE 4.65% 3.39% 1.36% -4.71% 3.63% -0.07% 9.67% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 54.85 43.33 31.04 31.99 45.31 36.20 42.28 4.42%
EPS 6.92 4.78 1.88 -6.36 5.11 -0.10 13.54 -10.57%
DPS 2.50 2.00 1.00 1.00 3.00 4.00 4.87 -10.50%
NAPS 1.49 1.41 1.39 1.35 1.41 1.39 1.40 1.04%
Adjusted Per Share Value based on latest NOSH - 6,800,839
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 54.85 43.33 31.04 31.99 45.31 36.20 42.28 4.42%
EPS 6.92 4.78 1.88 -6.36 5.11 -0.10 13.54 -10.57%
DPS 2.50 2.00 1.00 1.00 3.00 4.00 4.87 -10.50%
NAPS 1.49 1.41 1.39 1.35 1.41 1.39 1.40 1.04%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.915 0.485 0.59 0.65 0.545 1.11 1.42 -
P/RPS 1.67 1.12 1.90 2.03 1.20 3.07 3.36 -10.98%
P/EPS 13.22 10.15 31.31 -10.22 10.66 -1,070.01 10.48 3.94%
EY 7.57 9.85 3.19 -9.78 9.38 -0.09 9.54 -3.77%
DY 2.73 4.12 1.69 1.54 5.50 3.60 3.43 -3.72%
P/NAPS 0.61 0.34 0.42 0.48 0.39 0.80 1.01 -8.05%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 21/05/24 25/05/23 24/05/22 27/05/21 21/05/20 29/05/19 - -
Price 1.07 0.465 0.55 0.615 0.68 1.02 0.00 -
P/RPS 1.95 1.07 1.77 1.92 1.50 2.82 0.00 -
P/EPS 15.46 9.73 29.19 -9.67 13.30 -983.25 0.00 -
EY 6.47 10.28 3.43 -10.34 7.52 -0.10 0.00 -
DY 2.34 4.30 1.82 1.63 4.41 3.92 0.00 -
P/NAPS 0.72 0.33 0.40 0.46 0.48 0.73 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