[SIMEPROP] QoQ 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- 103.91%
YoY- 158.17%
Quarter Report
Latest QR
Upcoming QR
SIMEPROP's Result
SIMEPROP's Financial Summary
View:
Show?
Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 1,203,184 978,691 1,012,702 1,049,995 688,918 685,332 956,896 16.51%
PBT 265,540 180,799 169,562 228,521 114,287 97,936 135,747 56.47%
Tax -99,811 -53,459 -36,343 -84,244 -35,448 -36,741 -39,762 84.80%
NP 165,729 127,340 133,219 144,277 78,839 61,195 95,985 43.97%
-
NP to SH 161,959 123,582 131,259 144,915 71,068 60,672 103,151 35.12%
-
Tax Rate 37.59% 29.57% 21.43% 36.86% 31.02% 37.52% 29.29% -
Total Cost 1,037,455 851,351 879,483 905,718 610,079 624,137 860,911 13.25%
-
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 - 102,012 - 68,008 - 68,008 31.06%
Div Payout % 62.99% - 77.72% - 95.69% - 65.93% -
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 13.77% 13.01% 13.15% 13.74% 11.44% 8.93% 10.03% -
ROE 1.58% 1.22% 1.30% 1.47% 0.72% 0.63% 1.08% -
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 17.69 14.39 14.89 15.44 10.13 10.08 14.07 16.50%
EPS 2.40 1.80 1.90 2.10 1.00 0.90 1.50 36.83%
DPS 1.50 0.00 1.50 0.00 1.00 0.00 1.00 31.06%
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 17.69 14.39 14.89 15.44 10.13 10.08 14.07 16.50%
EPS 2.40 1.80 1.90 2.10 1.00 0.90 1.50 36.83%
DPS 1.50 0.00 1.50 0.00 1.00 0.00 1.00 31.06%
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 7.57 6.36 4.20 4.50 4.59 4.81 3.20 77.63%
P/EPS 56.27 50.35 32.38 32.62 44.50 54.36 29.67 53.27%
EY 1.78 1.99 3.09 3.07 2.25 1.84 3.37 -34.68%
DY 1.12 0.00 2.40 0.00 2.15 0.00 2.22 -36.65%
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 7.97 7.44 5.34 4.02 6.81 4.61 3.41 76.20%
P/EPS 59.21 58.88 41.19 29.10 66.03 52.12 31.65 51.88%
EY 1.69 1.70 2.43 3.44 1.51 1.92 3.16 -34.13%
DY 1.06 0.00 1.89 0.00 1.45 0.00 2.08 -36.22%
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