[SIMEPROP] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[SIMEPROP] SIME DARBY PROPERTY BERHAD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -284.44%
YoY- -128.47%
Quarter Report
Latest QR
Upcoming QR
SIMEPROP's Result
SIMEPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 3,054,749 2,882,058 2,300,528 1,269,145 2,882,022 2,353,104 2,255,260 22.39%
PBT 696,048 961,876 1,205,920 -38,146 317,988 728,382 855,502 -12.83%
Tax -53,746 -29,240 -108,632 -273,033 -102,648 -44,096 -65,204 -12.07%
NP 642,301 932,636 1,097,288 -311,179 215,340 684,286 790,298 -12.89%
-
NP to SH 660,768 940,668 1,060,300 -318,700 172,794 640,008 791,250 -11.31%
-
Tax Rate 7.72% 3.04% 9.01% - 32.28% 6.05% 7.62% -
Total Cost 2,412,448 1,949,422 1,203,240 1,580,324 2,666,682 1,668,818 1,464,961 39.40%
-
Net Worth 9,521,174 9,589,182 9,453,166 9,181,132 9,657,191 9,725,199 9,521,174 0.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 90,677 136,016 - 68,008 - 340,041 181,355 -36.97%
Div Payout % 13.72% 14.46% - 0.00% - 53.13% 22.92% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 9,521,174 9,589,182 9,453,166 9,181,132 9,657,191 9,725,199 9,521,174 0.00%
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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 21.03% 32.36% 47.70% -24.52% 7.47% 29.08% 35.04% -
ROE 6.94% 9.81% 11.22% -3.47% 1.79% 6.58% 8.31% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 44.92 42.38 33.83 18.66 42.38 34.60 33.16 22.40%
EPS 9.73 13.80 15.60 -4.70 2.40 11.10 14.53 -23.43%
DPS 1.33 2.00 0.00 1.00 0.00 5.00 2.67 -37.13%
NAPS 1.40 1.41 1.39 1.35 1.42 1.43 1.40 0.00%
Adjusted Per Share Value based on latest NOSH - 6,800,839
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 44.92 42.38 33.83 18.66 42.38 34.60 33.16 22.40%
EPS 9.73 13.80 15.60 -4.70 2.40 11.10 14.53 -23.43%
DPS 1.33 2.00 0.00 1.00 0.00 5.00 2.67 -37.13%
NAPS 1.40 1.41 1.39 1.35 1.42 1.43 1.40 0.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.84 1.03 1.11 0.995 1.18 1.20 1.42 -
P/RPS 1.87 2.43 3.28 5.33 2.78 3.47 4.28 -42.39%
P/EPS 8.65 7.45 7.12 -21.23 46.44 12.75 12.20 -20.47%
EY 11.57 13.43 14.05 -4.71 2.15 7.84 8.19 25.87%
DY 1.59 1.94 0.00 1.01 0.00 4.17 1.88 -10.55%
P/NAPS 0.60 0.73 0.80 0.74 0.83 0.84 1.01 -29.31%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 28/08/19 29/05/19 27/02/19 27/11/18 28/08/18 24/05/18 -
Price 0.815 0.80 1.02 1.17 0.99 1.23 1.44 -
P/RPS 1.81 1.89 3.02 6.27 2.34 3.55 4.34 -44.14%
P/EPS 8.39 5.78 6.54 -24.97 38.96 13.07 12.38 -22.82%
EY 11.92 17.29 15.29 -4.01 2.57 7.65 8.08 29.56%
DY 1.64 2.50 0.00 0.85 0.00 4.07 1.85 -7.71%
P/NAPS 0.58 0.57 0.73 0.87 0.70 0.86 1.03 -31.78%

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