[SIMEPROP] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[SIMEPROP] SIME DARBY PROPERTY BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 11.37%
YoY- 130.7%
Quarter Report
Latest QR
Upcoming QR
SIMEPROP's Result
SIMEPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 3,232,326 2,748,500 2,741,328 2,742,136 2,380,320 2,191,878 1,921,308 41.40%
PBT 587,658 424,446 391,744 458,860 430,817 458,082 332,684 46.07%
Tax -208,577 -144,378 -146,964 -147,162 -143,200 -135,546 -107,964 55.05%
NP 379,081 280,068 244,780 311,698 287,617 322,536 224,720 41.66%
-
NP to SH 368,873 263,480 242,688 315,839 283,584 313,114 207,348 46.76%
-
Tax Rate 35.49% 34.02% 37.52% 32.07% 33.24% 29.59% 32.45% -
Total Cost 2,853,245 2,468,432 2,496,548 2,430,438 2,092,702 1,869,342 1,696,588 41.37%
-
Net Worth 9,861,216 9,861,216 9,589,182 9,521,174 9,249,141 9,385,157 9,453,166 2.85%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 90,677 136,016 - 136,016 90,677 136,016 - -
Div Payout % 24.58% 51.62% - 43.07% 31.98% 43.44% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 9,861,216 9,861,216 9,589,182 9,521,174 9,249,141 9,385,157 9,453,166 2.85%
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
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 11.73% 10.19% 8.93% 11.37% 12.08% 14.72% 11.70% -
ROE 3.74% 2.67% 2.53% 3.32% 3.07% 3.34% 2.19% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 47.53 40.41 40.31 40.32 35.00 32.23 28.25 41.41%
EPS 5.47 3.80 3.60 4.60 4.13 4.60 3.20 42.91%
DPS 1.33 2.00 0.00 2.00 1.33 2.00 0.00 -
NAPS 1.45 1.45 1.41 1.40 1.36 1.38 1.39 2.85%
Adjusted Per Share Value based on latest NOSH - 6,800,839
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 47.53 40.41 40.31 40.32 35.00 32.23 28.25 41.41%
EPS 5.47 3.80 3.60 4.60 4.13 4.60 3.20 42.91%
DPS 1.33 2.00 0.00 2.00 1.33 2.00 0.00 -
NAPS 1.45 1.45 1.41 1.40 1.36 1.38 1.39 2.85%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.695 0.465 0.485 0.45 0.45 0.45 0.59 -
P/RPS 1.46 1.15 1.20 1.12 1.29 1.40 2.09 -21.25%
P/EPS 12.81 12.00 13.59 9.69 10.79 9.77 19.35 -24.02%
EY 7.80 8.33 7.36 10.32 9.27 10.23 5.17 31.51%
DY 1.92 4.30 0.00 4.44 2.96 4.44 0.00 -
P/NAPS 0.48 0.32 0.34 0.32 0.33 0.33 0.42 9.30%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 24/11/23 28/08/23 25/05/23 28/02/23 29/11/22 25/08/22 24/05/22 -
Price 0.62 0.69 0.465 0.48 0.485 0.475 0.55 -
P/RPS 1.30 1.71 1.15 1.19 1.39 1.47 1.95 -23.66%
P/EPS 11.43 17.81 13.03 10.34 11.63 10.32 18.04 -26.21%
EY 8.75 5.61 7.67 9.68 8.60 9.69 5.54 35.58%
DY 2.15 2.90 0.00 4.17 2.75 4.21 0.00 -
P/NAPS 0.43 0.48 0.33 0.34 0.36 0.34 0.40 4.93%

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