[SIMEPROP] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[SIMEPROP] SIME DARBY PROPERTY BERHAD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -196.5%
YoY- -126.81%
Quarter Report
Latest QR
Upcoming QR
SIMEPROP's Result
SIMEPROP's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 3,079,870 2,710,174 2,461,642 2,437,181 2,325,373 2,308,810 2,875,258 4.68%
PBT 430,892 442,792 337,143 76,708 349,399 715,436 1,109,623 -46.74%
Tax -296,235 -287,653 -282,438 -267,609 -54,847 -31,150 -140,462 64.38%
NP 134,657 155,139 54,705 -190,901 294,552 684,286 969,161 -73.14%
-
NP to SH 148,077 151,634 -7,055 -238,461 247,114 640,008 921,095 -70.40%
-
Tax Rate 68.75% 64.96% 83.77% 348.87% 15.70% 4.35% 12.66% -
Total Cost 2,945,213 2,555,035 2,406,937 2,628,082 2,030,821 1,624,524 1,906,097 33.61%
-
Net Worth 9,521,174 9,589,182 9,453,166 9,181,132 9,657,191 9,725,199 9,521,174 0.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 136,016 136,016 272,033 272,033 340,041 340,041 331,050 -44.70%
Div Payout % 91.86% 89.70% 0.00% 0.00% 137.61% 53.13% 35.94% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 9,521,174 9,589,182 9,453,166 9,181,132 9,657,191 9,725,199 9,521,174 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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 4.37% 5.72% 2.22% -7.83% 12.67% 29.64% 33.71% -
ROE 1.56% 1.58% -0.07% -2.60% 2.56% 6.58% 9.67% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 45.29 39.85 36.20 35.84 34.19 33.95 42.28 4.68%
EPS 2.18 2.23 -0.10 -3.51 3.63 9.41 13.54 -70.37%
DPS 2.00 2.00 4.00 4.00 5.00 5.00 4.87 -44.71%
NAPS 1.40 1.41 1.39 1.35 1.42 1.43 1.40 0.00%
Adjusted Per Share Value based on latest NOSH - 6,800,839
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 45.29 39.85 36.20 35.84 34.19 33.95 42.28 4.68%
EPS 2.18 2.23 -0.10 -3.51 3.63 9.41 13.54 -70.37%
DPS 2.00 2.00 4.00 4.00 5.00 5.00 4.87 -44.71%
NAPS 1.40 1.41 1.39 1.35 1.42 1.43 1.40 0.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.84 1.03 1.11 0.995 1.18 1.20 1.42 -
P/RPS 1.85 2.58 3.07 2.78 3.45 3.53 3.36 -32.79%
P/EPS 38.58 46.20 -1,070.01 -28.38 32.47 12.75 10.48 138.22%
EY 2.59 2.16 -0.09 -3.52 3.08 7.84 9.54 -58.03%
DY 2.38 1.94 3.60 4.02 4.24 4.17 3.43 -21.60%
P/NAPS 0.60 0.73 0.80 0.74 0.83 0.84 1.01 -29.31%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 28/08/19 29/05/19 27/02/19 27/11/18 28/08/18 - -
Price 0.815 0.80 1.02 1.17 0.99 1.23 0.00 -
P/RPS 1.80 2.01 2.82 3.26 2.90 3.62 0.00 -
P/EPS 37.43 35.88 -983.25 -33.37 27.25 13.07 0.00 -
EY 2.67 2.79 -0.10 -3.00 3.67 7.65 0.00 -
DY 2.45 2.50 3.92 3.42 5.05 4.07 0.00 -
P/NAPS 0.58 0.57 0.73 0.87 0.70 0.86 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