[SIMEPROP] QoQ Annualized Quarter Result on 31-Mar-2023 [#1]

Stock
[SIMEPROP] SIME DARBY PROPERTY BERHAD
Announcement Date
25-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -23.16%
YoY- 17.04%
Quarter Report
Latest QR
Upcoming QR
SIMEPROP's Result
SIMEPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 3,436,947 3,232,326 2,748,500 2,741,328 2,742,136 2,380,320 2,191,878 34.85%
PBT 610,306 587,658 424,446 391,744 458,860 430,817 458,082 21.01%
Tax -192,776 -208,577 -144,378 -146,964 -147,162 -143,200 -135,546 26.38%
NP 417,530 379,081 280,068 244,780 311,698 287,617 322,536 18.72%
-
NP to SH 407,914 368,873 263,480 242,688 315,839 283,584 313,114 19.22%
-
Tax Rate 31.59% 35.49% 34.02% 37.52% 32.07% 33.24% 29.59% -
Total Cost 3,019,417 2,853,245 2,468,432 2,496,548 2,430,438 2,092,702 1,869,342 37.54%
-
Net Worth 10,065,241 9,861,216 9,861,216 9,589,182 9,521,174 9,249,141 9,385,157 4.76%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 170,020 90,677 136,016 - 136,016 90,677 136,016 15.99%
Div Payout % 41.68% 24.58% 51.62% - 43.07% 31.98% 43.44% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 10,065,241 9,861,216 9,861,216 9,589,182 9,521,174 9,249,141 9,385,157 4.76%
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
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 12.15% 11.73% 10.19% 8.93% 11.37% 12.08% 14.72% -
ROE 4.05% 3.74% 2.67% 2.53% 3.32% 3.07% 3.34% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 50.54 47.53 40.41 40.31 40.32 35.00 32.23 34.86%
EPS 6.00 5.47 3.80 3.60 4.60 4.13 4.60 19.32%
DPS 2.50 1.33 2.00 0.00 2.00 1.33 2.00 15.99%
NAPS 1.48 1.45 1.45 1.41 1.40 1.36 1.38 4.76%
Adjusted Per Share Value based on latest NOSH - 6,800,839
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 50.54 47.53 40.41 40.31 40.32 35.00 32.23 34.86%
EPS 6.00 5.47 3.80 3.60 4.60 4.13 4.60 19.32%
DPS 2.50 1.33 2.00 0.00 2.00 1.33 2.00 15.99%
NAPS 1.48 1.45 1.45 1.41 1.40 1.36 1.38 4.76%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.625 0.695 0.465 0.485 0.45 0.45 0.45 -
P/RPS 1.24 1.46 1.15 1.20 1.12 1.29 1.40 -7.75%
P/EPS 10.42 12.81 12.00 13.59 9.69 10.79 9.77 4.37%
EY 9.60 7.80 8.33 7.36 10.32 9.27 10.23 -4.13%
DY 4.00 1.92 4.30 0.00 4.44 2.96 4.44 -6.70%
P/NAPS 0.42 0.48 0.32 0.34 0.32 0.33 0.33 17.39%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 23/02/24 24/11/23 28/08/23 25/05/23 28/02/23 29/11/22 25/08/22 -
Price 0.795 0.62 0.69 0.465 0.48 0.485 0.475 -
P/RPS 1.57 1.30 1.71 1.15 1.19 1.39 1.47 4.47%
P/EPS 13.25 11.43 17.81 13.03 10.34 11.63 10.32 18.07%
EY 7.54 8.75 5.61 7.67 9.68 8.60 9.69 -15.36%
DY 3.14 2.15 2.90 0.00 4.17 2.75 4.21 -17.71%
P/NAPS 0.54 0.43 0.48 0.33 0.34 0.36 0.34 36.01%

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