[SIMEPROP] QoQ Annualized Quarter Result on 30-Jun-2017 [#4]

Stock
[SIMEPROP] SIME DARBY PROPERTY BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- 57.92%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SIMEPROP's Result
SIMEPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 2,255,260 2,281,548 1,855,096 2,610,852 1,919,281 1,707,422 1,777,432 17.21%
PBT 855,502 1,201,164 1,676,140 888,830 540,362 667,608 692,968 15.09%
Tax -65,204 -73,148 26,356 -179,729 -96,810 -64,788 -63,712 1.55%
NP 790,298 1,128,016 1,702,496 709,101 443,552 602,820 629,256 16.42%
-
NP to SH 791,250 1,119,538 1,686,772 624,029 395,162 589,026 596,292 20.77%
-
Tax Rate 7.62% 6.09% -1.57% 20.22% 17.92% 9.70% 9.19% -
Total Cost 1,464,961 1,153,532 152,600 1,901,751 1,475,729 1,104,602 1,148,176 17.65%
-
Net Worth 9,521,174 9,725,199 6,929,999 23,902,202 0 0 0 -
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 181,355 272,033 - 189,099 - - - -
Div Payout % 22.92% 24.30% - 30.30% - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 9,521,174 9,725,199 6,929,999 23,902,202 0 0 0 -
NOSH 6,800,839 6,800,839 1,000,000 3,781,993 3,751,544 3,905,496 1,000,000 259.37%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 35.04% 49.44% 91.77% 27.16% 23.11% 35.31% 35.40% -
ROE 8.31% 11.51% 24.34% 2.61% 0.00% 0.00% 0.00% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 33.16 33.55 185.51 69.03 51.16 43.72 177.74 -67.38%
EPS 14.53 23.60 168.80 16.50 10.53 15.00 59.60 -61.00%
DPS 2.67 4.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.40 1.43 6.93 6.32 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 3,900,678
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 33.16 33.55 27.28 38.39 28.22 25.11 26.14 17.20%
EPS 14.53 23.60 24.80 9.18 5.81 8.66 8.77 40.05%
DPS 2.67 4.00 0.00 2.78 0.00 0.00 0.00 -
NAPS 1.40 1.43 1.019 3.5146 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 - - - - - -
Price 1.42 1.78 0.00 0.00 0.00 0.00 0.00 -
P/RPS 4.28 5.31 0.00 0.00 0.00 0.00 0.00 -
P/EPS 12.20 10.81 0.00 0.00 0.00 0.00 0.00 -
EY 8.19 9.25 0.00 0.00 0.00 0.00 0.00 -
DY 1.88 2.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.24 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 24/05/18 26/02/18 16/11/17 - - - - -
Price 1.44 1.35 0.00 0.00 0.00 0.00 0.00 -
P/RPS 4.34 4.02 0.00 0.00 0.00 0.00 0.00 -
P/EPS 12.38 8.20 0.00 0.00 0.00 0.00 0.00 -
EY 8.08 12.19 0.00 0.00 0.00 0.00 0.00 -
DY 1.85 2.96 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.94 0.00 0.00 0.00 0.00 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