[SIMEPROP] QoQ Quarter Result on 30-Sep-2017

Stock
[SIMEPROP] SIME DARBY PROPERTY BERHAD
Announcement Date
16-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017
Profit Trend
QoQ- 28.7%
YoY- 182.88%
Quarter Report
Latest QR
Upcoming QR
SIMEPROP's Result
SIMEPROP's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 617,365 550,671 677,000 463,774 1,139,519 585,750 409,353 31.61%
PBT 73,809 41,045 181,547 419,035 455,050 71,468 160,562 -40.52%
Tax 17,753 -12,329 -43,163 6,589 -78,613 -40,214 -16,466 -
NP 91,562 28,716 138,384 425,624 376,437 31,254 144,096 -26.15%
-
NP to SH 46,570 33,669 138,076 421,693 327,657 1,859 145,440 -53.29%
-
Tax Rate -24.05% 30.04% 23.78% -1.57% 17.28% 56.27% 10.26% -
Total Cost 525,803 521,955 538,616 38,150 763,082 554,496 265,257 57.99%
-
Net Worth 9,725,199 9,521,174 9,725,199 6,929,999 24,652,290 0 0 -
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 204,025 - 136,016 - 195,033 - - -
Div Payout % 438.10% - 98.51% - 59.52% - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 9,725,199 9,521,174 9,725,199 6,929,999 24,652,290 0 0 -
NOSH 6,800,839 6,800,839 6,800,839 1,000,000 3,900,678 3,905,496 3,905,496 44.88%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 14.83% 5.21% 20.44% 91.77% 33.03% 5.34% 35.20% -
ROE 0.48% 0.35% 1.42% 6.09% 1.33% 0.00% 0.00% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 9.08 8.10 9.95 46.38 29.21 15.00 10.48 -9.14%
EPS 0.70 0.50 2.50 42.20 8.40 0.00 3.70 -67.14%
DPS 3.00 0.00 2.00 0.00 5.00 0.00 0.00 -
NAPS 1.43 1.40 1.43 6.93 6.32 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,000,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 9.08 8.10 9.95 6.82 16.76 8.61 6.02 31.61%
EPS 0.70 0.50 2.50 6.20 4.82 0.03 2.14 -52.62%
DPS 3.00 0.00 2.00 0.00 2.87 0.00 0.00 -
NAPS 1.43 1.40 1.43 1.019 3.6249 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 - - - - -
Price 1.20 1.42 1.78 0.00 0.00 0.00 0.00 -
P/RPS 13.22 17.54 17.88 0.00 0.00 0.00 0.00 -
P/EPS 175.24 286.83 87.67 0.00 0.00 0.00 0.00 -
EY 0.57 0.35 1.14 0.00 0.00 0.00 0.00 -
DY 2.50 0.00 1.12 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.01 1.24 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 24/05/18 26/02/18 16/11/17 - - - -
Price 1.23 1.44 1.35 0.00 0.00 0.00 0.00 -
P/RPS 13.55 17.78 13.56 0.00 0.00 0.00 0.00 -
P/EPS 179.62 290.87 66.49 0.00 0.00 0.00 0.00 -
EY 0.56 0.34 1.50 0.00 0.00 0.00 0.00 -
DY 2.44 0.00 1.48 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.03 0.94 0.00 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