[SIMEPROP] QoQ Quarter Result on 30-Jun-2021 [#2]

Stock
[SIMEPROP] SIME DARBY PROPERTY BERHAD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -67.16%
YoY- 124.34%
Quarter Report
Latest QR
Upcoming QR
SIMEPROP's Result
SIMEPROP's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 480,327 739,372 388,240 502,825 589,487 705,191 592,628 -13.08%
PBT 83,171 120,807 -4,825 57,268 95,003 -35,004 -322,378 -
Tax -26,991 -46,478 -11,114 -30,723 -28,950 -24,721 -36,224 -17.82%
NP 56,180 74,329 -15,939 26,545 66,053 -59,725 -358,602 -
-
NP to SH 51,837 72,187 -15,795 19,905 60,607 -55,928 -355,261 -
-
Tax Rate 32.45% 38.47% - 53.65% 30.47% - - -
Total Cost 424,147 665,043 404,179 476,280 523,434 764,916 951,230 -41.66%
-
Net Worth 9,453,166 9,181,132 9,045,116 9,181,132 9,181,132 9,113,124 9,181,132 1.96%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - 68,008 - - 68,008 -
Div Payout % - - - 341.66% - - 0.00% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 9,453,166 9,181,132 9,045,116 9,181,132 9,181,132 9,113,124 9,181,132 1.96%
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
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 11.70% 10.05% -4.11% 5.28% 11.21% -8.47% -60.51% -
ROE 0.55% 0.79% -0.17% 0.22% 0.66% -0.61% -3.87% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 7.06 10.87 5.71 7.39 8.67 10.37 8.71 -13.07%
EPS 0.80 1.10 -0.20 0.30 0.90 -0.80 -5.20 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 1.00 -
NAPS 1.39 1.35 1.33 1.35 1.35 1.34 1.35 1.96%
Adjusted Per Share Value based on latest NOSH - 6,800,839
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 7.06 10.87 5.71 7.39 8.67 10.37 8.71 -13.07%
EPS 0.80 1.10 -0.20 0.30 0.90 -0.80 -5.20 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 1.00 -
NAPS 1.39 1.35 1.33 1.35 1.35 1.34 1.35 1.96%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.59 0.595 0.655 0.60 0.65 0.665 0.58 -
P/RPS 8.35 5.47 11.47 8.12 7.50 6.41 6.66 16.28%
P/EPS 77.41 56.06 -282.02 205.00 72.94 -80.86 -11.10 -
EY 1.29 1.78 -0.35 0.49 1.37 -1.24 -9.01 -
DY 0.00 0.00 0.00 1.67 0.00 0.00 1.72 -
P/NAPS 0.42 0.44 0.49 0.44 0.48 0.50 0.43 -1.55%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 24/05/22 24/02/22 25/11/21 26/08/21 27/05/21 25/02/21 25/11/20 -
Price 0.55 0.65 0.665 0.63 0.615 0.575 0.58 -
P/RPS 7.79 5.98 11.65 8.52 7.10 5.55 6.66 11.02%
P/EPS 72.16 61.24 -286.33 215.25 69.01 -69.92 -11.10 -
EY 1.39 1.63 -0.35 0.46 1.45 -1.43 -9.01 -
DY 0.00 0.00 0.00 1.59 0.00 0.00 1.72 -
P/NAPS 0.40 0.48 0.50 0.47 0.46 0.43 0.43 -4.71%

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