[SIMEPROP] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[SIMEPROP] SIME DARBY PROPERTY BERHAD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 176.28%
YoY- 687.3%
Quarter Report
Latest QR
Upcoming QR
SIMEPROP's Result
SIMEPROP's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 888,932 850,033 865,897 575,132 788,808 480,337 617,365 27.42%
PBT 143,634 41,098 179,458 301,480 -91,144 52,998 73,809 55.68%
Tax -34,479 -25,690 12,538 -27,158 -255,925 -17,108 17,753 -
NP 109,155 15,408 191,996 274,322 -347,069 35,890 91,562 12.39%
-
NP to SH 102,955 25,242 205,259 265,075 -347,499 28,799 46,570 69.45%
-
Tax Rate 24.00% 62.51% -6.99% 9.01% - 32.28% -24.05% -
Total Cost 779,777 834,625 673,901 300,810 1,135,877 444,447 525,803 29.95%
-
Net Worth 9,725,199 9,521,174 9,589,182 9,453,166 9,181,132 9,657,191 9,725,199 0.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 136,016 - 68,008 - 68,008 - 204,025 -23.62%
Div Payout % 132.11% - 33.13% - 0.00% - 438.10% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 9,725,199 9,521,174 9,589,182 9,453,166 9,181,132 9,657,191 9,725,199 0.00%
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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 12.28% 1.81% 22.17% 47.70% -44.00% 7.47% 14.83% -
ROE 1.06% 0.27% 2.14% 2.80% -3.78% 0.30% 0.48% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 13.07 12.50 12.73 8.46 11.60 7.06 9.08 27.40%
EPS 1.50 0.40 3.00 3.90 -5.10 0.40 0.70 65.98%
DPS 2.00 0.00 1.00 0.00 1.00 0.00 3.00 -23.62%
NAPS 1.43 1.40 1.41 1.39 1.35 1.42 1.43 0.00%
Adjusted Per Share Value based on latest NOSH - 6,800,839
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 13.07 12.50 12.73 8.46 11.60 7.06 9.08 27.40%
EPS 1.50 0.40 3.00 3.90 -5.10 0.40 0.70 65.98%
DPS 2.00 0.00 1.00 0.00 1.00 0.00 3.00 -23.62%
NAPS 1.43 1.40 1.41 1.39 1.35 1.42 1.43 0.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.915 0.84 1.03 1.11 0.995 1.18 1.20 -
P/RPS 7.00 6.72 8.09 13.13 8.58 16.71 13.22 -34.47%
P/EPS 60.44 226.32 34.13 28.48 -19.47 278.66 175.24 -50.72%
EY 1.65 0.44 2.93 3.51 -5.14 0.36 0.57 102.72%
DY 2.19 0.00 0.97 0.00 1.01 0.00 2.50 -8.42%
P/NAPS 0.64 0.60 0.73 0.80 0.74 0.83 0.84 -16.53%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 27/11/19 28/08/19 29/05/19 27/02/19 27/11/18 28/08/18 -
Price 0.76 0.815 0.80 1.02 1.17 0.99 1.23 -
P/RPS 5.81 6.52 6.28 12.06 10.09 14.02 13.55 -43.04%
P/EPS 50.20 219.58 26.51 26.17 -22.90 233.79 179.62 -57.15%
EY 1.99 0.46 3.77 3.82 -4.37 0.43 0.56 132.33%
DY 2.63 0.00 1.25 0.00 0.85 0.00 2.44 5.11%
P/NAPS 0.53 0.58 0.57 0.73 0.87 0.70 0.86 -27.51%

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