[SIMEPROP] QoQ Cumulative Quarter Result on 30-Sep-2023 [#3]

Stock
[SIMEPROP] SIME DARBY PROPERTY BERHAD
Announcement Date
24-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 110.0%
YoY- 30.08%
Quarter Report
Latest QR
Upcoming QR
SIMEPROP's Result
SIMEPROP's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 2,181,875 978,691 3,436,947 2,424,245 1,374,250 685,332 2,742,136 -14.14%
PBT 446,339 180,799 610,306 440,744 212,223 97,936 458,860 -1.82%
Tax -153,270 -53,459 -192,776 -156,433 -72,189 -36,741 -147,162 2.75%
NP 293,069 127,340 417,530 284,311 140,034 61,195 311,698 -4.02%
-
NP to SH 285,541 123,582 407,914 276,655 131,740 60,672 315,839 -6.50%
-
Tax Rate 34.34% 29.57% 31.59% 35.49% 34.02% 37.52% 32.07% -
Total Cost 1,888,806 851,351 3,019,417 2,139,934 1,234,216 624,137 2,430,438 -15.48%
-
Net Worth 10,269,266 10,133,250 10,065,241 9,861,216 9,861,216 9,589,182 9,521,174 5.17%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 102,012 - 170,020 68,008 68,008 - 136,016 -17.46%
Div Payout % 35.73% - 41.68% 24.58% 51.62% - 43.07% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 10,269,266 10,133,250 10,065,241 9,861,216 9,861,216 9,589,182 9,521,174 5.17%
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
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 13.43% 13.01% 12.15% 11.73% 10.19% 8.93% 11.37% -
ROE 2.78% 1.22% 4.05% 2.81% 1.34% 0.63% 3.32% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 32.08 14.39 50.54 35.65 20.21 10.08 40.32 -14.14%
EPS 4.20 1.80 6.00 4.10 1.90 0.90 4.60 -5.88%
DPS 1.50 0.00 2.50 1.00 1.00 0.00 2.00 -17.46%
NAPS 1.51 1.49 1.48 1.45 1.45 1.41 1.40 5.17%
Adjusted Per Share Value based on latest NOSH - 6,800,839
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 32.08 14.39 50.54 35.65 20.21 10.08 40.32 -14.14%
EPS 4.20 1.80 6.00 4.10 1.90 0.90 4.60 -5.88%
DPS 1.50 0.00 2.50 1.00 1.00 0.00 2.00 -17.46%
NAPS 1.51 1.49 1.48 1.45 1.45 1.41 1.40 5.17%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 1.34 0.915 0.625 0.695 0.465 0.485 0.45 -
P/RPS 4.18 6.36 1.24 1.95 2.30 4.81 1.12 140.79%
P/EPS 31.92 50.35 10.42 17.08 24.00 54.36 9.69 121.55%
EY 3.13 1.99 9.60 5.85 4.17 1.84 10.32 -54.89%
DY 1.12 0.00 4.00 1.44 2.15 0.00 4.44 -60.11%
P/NAPS 0.89 0.61 0.42 0.48 0.32 0.34 0.32 97.89%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 22/08/24 21/05/24 23/02/24 24/11/23 28/08/23 25/05/23 28/02/23 -
Price 1.41 1.07 0.795 0.62 0.69 0.465 0.48 -
P/RPS 4.39 7.44 1.57 1.74 3.41 4.61 1.19 138.94%
P/EPS 33.58 58.88 13.25 15.24 35.62 52.12 10.34 119.45%
EY 2.98 1.70 7.54 6.56 2.81 1.92 9.68 -54.44%
DY 1.06 0.00 3.14 1.61 1.45 0.00 4.17 -59.90%
P/NAPS 0.93 0.72 0.54 0.43 0.48 0.33 0.34 95.70%

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