[SIMEPROP] QoQ 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- -67.26%
YoY- -5.06%
Quarter Report
Latest QR
Upcoming QR
SIMEPROP's Result
SIMEPROP's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 480,337 617,365 550,671 677,000 463,774 1,139,519 585,750 -12.37%
PBT 52,998 73,809 41,045 181,547 419,035 455,050 71,468 -18.05%
Tax -17,108 17,753 -12,329 -43,163 6,589 -78,613 -40,214 -43.40%
NP 35,890 91,562 28,716 138,384 425,624 376,437 31,254 9.65%
-
NP to SH 28,799 46,570 33,669 138,076 421,693 327,657 1,859 520.40%
-
Tax Rate 32.28% -24.05% 30.04% 23.78% -1.57% 17.28% 56.27% -
Total Cost 444,447 525,803 521,955 538,616 38,150 763,082 554,496 -13.70%
-
Net Worth 9,657,191 9,725,199 9,521,174 9,725,199 6,929,999 24,652,290 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 - 204,025 - 136,016 - 195,033 - -
Div Payout % - 438.10% - 98.51% - 59.52% - -
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 24,652,290 0 -
NOSH 6,800,839 6,800,839 6,800,839 6,800,839 1,000,000 3,900,678 3,905,496 44.69%
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% 14.83% 5.21% 20.44% 91.77% 33.03% 5.34% -
ROE 0.30% 0.48% 0.35% 1.42% 6.09% 1.33% 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 9.08 8.10 9.95 46.38 29.21 15.00 -39.46%
EPS 0.40 0.70 0.50 2.50 42.20 8.40 0.00 -
DPS 0.00 3.00 0.00 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 9.08 8.10 9.95 6.82 16.76 8.61 -12.38%
EPS 0.40 0.70 0.50 2.50 6.20 4.82 0.03 461.40%
DPS 0.00 3.00 0.00 2.00 0.00 2.87 0.00 -
NAPS 1.42 1.43 1.40 1.43 1.019 3.6249 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 13.22 17.54 17.88 0.00 0.00 0.00 -
P/EPS 278.66 175.24 286.83 87.67 0.00 0.00 0.00 -
EY 0.36 0.57 0.35 1.14 0.00 0.00 0.00 -
DY 0.00 2.50 0.00 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 13.55 17.78 13.56 0.00 0.00 0.00 -
P/EPS 233.79 179.62 290.87 66.49 0.00 0.00 0.00 -
EY 0.43 0.56 0.34 1.50 0.00 0.00 0.00 -
DY 0.00 2.44 0.00 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