[SIMEPROP] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[SIMEPROP] SIME DARBY PROPERTY BERHAD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -29.76%
YoY- 282.4%
Quarter Report
Latest QR
Upcoming QR
SIMEPROP's Result
SIMEPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 1,529,924 1,906,948 3,179,994 3,054,749 2,882,058 2,300,528 1,269,145 13.28%
PBT -174,656 43,696 665,670 696,048 961,876 1,205,920 -38,146 175.98%
Tax -20,056 -35,456 -74,789 -53,746 -29,240 -108,632 -273,033 -82.48%
NP -194,712 8,240 590,881 642,301 932,636 1,097,288 -311,179 -26.86%
-
NP to SH -135,226 56,612 598,531 660,768 940,668 1,060,300 -318,700 -43.56%
-
Tax Rate - 81.14% 11.24% 7.72% 3.04% 9.01% - -
Total Cost 1,724,636 1,898,708 2,589,113 2,412,448 1,949,422 1,203,240 1,580,324 6.00%
-
Net Worth 9,453,166 9,589,182 9,725,199 9,521,174 9,589,182 9,453,166 9,181,132 1.96%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 204,025 90,677 136,016 - 68,008 -
Div Payout % - - 34.09% 13.72% 14.46% - 0.00% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 9,453,166 9,589,182 9,725,199 9,521,174 9,589,182 9,453,166 9,181,132 1.96%
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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -12.73% 0.43% 18.58% 21.03% 32.36% 47.70% -24.52% -
ROE -1.43% 0.59% 6.15% 6.94% 9.81% 11.22% -3.47% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 22.50 28.04 46.76 44.92 42.38 33.83 18.66 13.30%
EPS -2.00 0.80 8.80 9.73 13.80 15.60 -4.70 -43.45%
DPS 0.00 0.00 3.00 1.33 2.00 0.00 1.00 -
NAPS 1.39 1.41 1.43 1.40 1.41 1.39 1.35 1.96%
Adjusted Per Share Value based on latest NOSH - 6,800,839
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 22.50 28.04 46.76 44.92 42.38 33.83 18.66 13.30%
EPS -2.00 0.80 8.80 9.73 13.80 15.60 -4.70 -43.45%
DPS 0.00 0.00 3.00 1.33 2.00 0.00 1.00 -
NAPS 1.39 1.41 1.43 1.40 1.41 1.39 1.35 1.96%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.68 0.545 0.915 0.84 1.03 1.11 0.995 -
P/RPS 3.02 1.94 1.96 1.87 2.43 3.28 5.33 -31.55%
P/EPS -34.20 65.47 10.40 8.65 7.45 7.12 -21.23 37.46%
EY -2.92 1.53 9.62 11.57 13.43 14.05 -4.71 -27.31%
DY 0.00 0.00 3.28 1.59 1.94 0.00 1.01 -
P/NAPS 0.49 0.39 0.64 0.60 0.73 0.80 0.74 -24.04%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 21/05/20 26/02/20 27/11/19 28/08/19 29/05/19 27/02/19 -
Price 0.645 0.68 0.76 0.815 0.80 1.02 1.17 -
P/RPS 2.87 2.43 1.63 1.81 1.89 3.02 6.27 -40.63%
P/EPS -32.44 81.69 8.64 8.39 5.78 6.54 -24.97 19.08%
EY -3.08 1.22 11.58 11.92 17.29 15.29 -4.01 -16.14%
DY 0.00 0.00 3.95 1.64 2.50 0.00 0.85 -
P/NAPS 0.46 0.48 0.53 0.58 0.57 0.73 0.87 -34.63%

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