[SIMEPROP] QoQ Cumulative Quarter Result on 31-Dec-2017

Stock
[SIMEPROP] SIME DARBY PROPERTY BERHAD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017
Profit Trend
QoQ- 32.74%
YoY- 90.07%
Quarter Report
Latest QR
Upcoming QR
SIMEPROP's Result
SIMEPROP's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 480,337 2,353,104 1,691,445 1,140,774 463,774 2,610,852 1,439,461 -51.85%
PBT 52,998 728,382 641,627 600,582 419,035 888,830 405,272 -74.20%
Tax -17,108 -44,096 -48,903 -36,574 6,589 -179,729 -72,608 -61.81%
NP 35,890 684,286 592,724 564,008 425,624 709,101 332,664 -77.30%
-
NP to SH 28,799 640,008 593,438 559,769 421,693 624,029 296,372 -78.83%
-
Tax Rate 32.28% 6.05% 7.62% 6.09% -1.57% 20.22% 17.92% -
Total Cost 444,447 1,668,818 1,098,721 576,766 38,150 1,901,751 1,106,797 -45.54%
-
Net Worth 9,657,191 9,725,199 9,521,174 9,725,199 6,929,999 23,902,202 0 -
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 340,041 136,016 136,016 - 189,099 - -
Div Payout % - 53.13% 22.92% 24.30% - 30.30% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 9,657,191 9,725,199 9,521,174 9,725,199 6,929,999 23,902,202 0 -
NOSH 6,800,839 6,800,839 6,800,839 6,800,839 1,000,000 3,781,993 3,751,544 48.62%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 7.47% 29.08% 35.04% 49.44% 91.77% 27.16% 23.11% -
ROE 0.30% 6.58% 6.23% 5.76% 6.09% 2.61% 0.00% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 7.06 34.60 24.87 16.77 46.38 69.03 38.37 -67.61%
EPS 0.40 11.10 10.90 11.80 42.20 16.50 7.90 -86.28%
DPS 0.00 5.00 2.00 2.00 0.00 5.00 0.00 -
NAPS 1.42 1.43 1.40 1.43 6.93 6.32 0.00 -
Adjusted Per Share Value based on latest NOSH - 6,800,839
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 7.06 34.60 24.87 16.77 6.82 38.39 21.17 -51.87%
EPS 0.40 11.10 10.90 11.80 6.20 9.18 4.36 -79.62%
DPS 0.00 5.00 2.00 2.00 0.00 2.78 0.00 -
NAPS 1.42 1.43 1.40 1.43 1.019 3.5146 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 - - - -
Price 1.18 1.20 1.42 1.78 0.00 0.00 0.00 -
P/RPS 16.71 3.47 5.71 10.61 0.00 0.00 0.00 -
P/EPS 278.66 12.75 16.27 21.63 0.00 0.00 0.00 -
EY 0.36 7.84 6.15 4.62 0.00 0.00 0.00 -
DY 0.00 4.17 1.41 1.12 0.00 0.00 0.00 -
P/NAPS 0.83 0.84 1.01 1.24 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 28/08/18 24/05/18 26/02/18 16/11/17 - - -
Price 0.99 1.23 1.44 1.35 0.00 0.00 0.00 -
P/RPS 14.02 3.55 5.79 8.05 0.00 0.00 0.00 -
P/EPS 233.79 13.07 16.50 16.40 0.00 0.00 0.00 -
EY 0.43 7.65 6.06 6.10 0.00 0.00 0.00 -
DY 0.00 4.07 1.39 1.48 0.00 0.00 0.00 -
P/NAPS 0.70 0.86 1.03 0.94 0.00 0.00 0.00 -

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