[SIMEPROP] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[SIMEPROP] SIME DARBY PROPERTY BERHAD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 20.77%
YoY- 287.8%
Quarter Report
Latest QR
Upcoming QR
SIMEPROP's Result
SIMEPROP's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 1,357,590 764,962 476,737 3,179,994 2,291,062 1,441,029 575,132 77.00%
PBT -409,706 -87,328 10,924 665,670 522,036 480,938 301,480 -
Tax -46,252 -10,028 -8,864 -74,789 -40,310 -14,620 -27,158 42.47%
NP -455,958 -97,356 2,060 590,881 481,726 466,318 274,322 -
-
NP to SH -422,874 -67,613 14,153 598,531 495,576 470,334 265,075 -
-
Tax Rate - - 81.14% 11.24% 7.72% 3.04% 9.01% -
Total Cost 1,813,548 862,318 474,677 2,589,113 1,809,336 974,711 300,810 230.16%
-
Net Worth 9,181,132 9,453,166 9,589,182 9,725,199 9,521,174 9,589,182 9,453,166 -1.92%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 68,008 - - 204,025 68,008 68,008 - -
Div Payout % 0.00% - - 34.09% 13.72% 14.46% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 9,181,132 9,453,166 9,589,182 9,725,199 9,521,174 9,589,182 9,453,166 -1.92%
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
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -33.59% -12.73% 0.43% 18.58% 21.03% 32.36% 47.70% -
ROE -4.61% -0.72% 0.15% 6.15% 5.20% 4.90% 2.80% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 19.96 11.25 7.01 46.76 33.69 21.19 8.46 76.94%
EPS -6.20 -1.00 0.20 8.80 7.30 6.90 3.90 -
DPS 1.00 0.00 0.00 3.00 1.00 1.00 0.00 -
NAPS 1.35 1.39 1.41 1.43 1.40 1.41 1.39 -1.92%
Adjusted Per Share Value based on latest NOSH - 6,800,839
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 19.96 11.25 7.01 46.76 33.69 21.19 8.46 76.94%
EPS -6.20 -1.00 0.20 8.80 7.30 6.90 3.90 -
DPS 1.00 0.00 0.00 3.00 1.00 1.00 0.00 -
NAPS 1.35 1.39 1.41 1.43 1.40 1.41 1.39 -1.92%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.58 0.68 0.545 0.915 0.84 1.03 1.11 -
P/RPS 2.91 6.05 7.77 1.96 2.49 4.86 13.13 -63.27%
P/EPS -9.33 -68.40 261.88 10.40 11.53 14.89 28.48 -
EY -10.72 -1.46 0.38 9.62 8.67 6.71 3.51 -
DY 1.72 0.00 0.00 3.28 1.19 0.97 0.00 -
P/NAPS 0.43 0.49 0.39 0.64 0.60 0.73 0.80 -33.81%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 26/08/20 21/05/20 26/02/20 27/11/19 28/08/19 29/05/19 -
Price 0.58 0.645 0.68 0.76 0.815 0.80 1.02 -
P/RPS 2.91 5.73 9.70 1.63 2.42 3.78 12.06 -61.14%
P/EPS -9.33 -64.88 326.76 8.64 11.18 11.57 26.17 -
EY -10.72 -1.54 0.31 11.58 8.94 8.64 3.82 -
DY 1.72 0.00 0.00 3.95 1.23 1.25 0.00 -
P/NAPS 0.43 0.46 0.48 0.53 0.58 0.57 0.73 -29.66%

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