[SIMEPROP] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[SIMEPROP] SIME DARBY PROPERTY BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 10.86%
YoY- 130.9%
Quarter Report
Latest QR
Upcoming QR
SIMEPROP's Result
SIMEPROP's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 3,381,141 3,020,447 2,947,141 2,742,136 2,524,612 2,223,551 2,110,764 36.86%
PBT 576,491 442,042 473,625 458,860 443,920 345,023 256,421 71.53%
Tax -196,195 -151,578 -156,449 -146,699 -153,415 -124,902 -115,306 42.47%
NP 380,296 290,464 317,176 312,161 290,505 220,121 141,115 93.53%
-
NP to SH 379,806 291,022 324,952 316,117 285,153 213,227 128,134 106.21%
-
Tax Rate 34.03% 34.29% 33.03% 31.97% 34.56% 36.20% 44.97% -
Total Cost 3,000,845 2,729,983 2,629,965 2,429,975 2,234,107 2,003,430 1,969,649 32.37%
-
Net Worth 9,861,216 9,861,216 9,589,182 9,521,174 9,249,141 9,385,157 9,453,166 2.85%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 136,016 136,016 136,016 136,016 68,008 68,008 68,008 58.67%
Div Payout % 35.81% 46.74% 41.86% 43.03% 23.85% 31.89% 53.08% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 9,861,216 9,861,216 9,589,182 9,521,174 9,249,141 9,385,157 9,453,166 2.85%
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
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 11.25% 9.62% 10.76% 11.38% 11.51% 9.90% 6.69% -
ROE 3.85% 2.95% 3.39% 3.32% 3.08% 2.27% 1.36% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 49.72 44.41 43.33 40.32 37.12 32.70 31.04 36.86%
EPS 5.58 4.28 4.78 4.65 4.19 3.14 1.88 106.39%
DPS 2.00 2.00 2.00 2.00 1.00 1.00 1.00 58.67%
NAPS 1.45 1.45 1.41 1.40 1.36 1.38 1.39 2.85%
Adjusted Per Share Value based on latest NOSH - 6,800,839
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 49.72 44.41 43.33 40.32 37.12 32.70 31.04 36.86%
EPS 5.58 4.28 4.78 4.65 4.19 3.14 1.88 106.39%
DPS 2.00 2.00 2.00 2.00 1.00 1.00 1.00 58.67%
NAPS 1.45 1.45 1.41 1.40 1.36 1.38 1.39 2.85%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.695 0.465 0.485 0.45 0.45 0.45 0.59 -
P/RPS 1.40 1.05 1.12 1.12 1.21 1.38 1.90 -18.40%
P/EPS 12.44 10.87 10.15 9.68 10.73 14.35 31.31 -45.92%
EY 8.04 9.20 9.85 10.33 9.32 6.97 3.19 85.09%
DY 2.88 4.30 4.12 4.44 2.22 2.22 1.69 42.62%
P/NAPS 0.48 0.32 0.34 0.32 0.33 0.33 0.42 9.30%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 24/11/23 28/08/23 25/05/23 28/02/23 29/11/22 25/08/22 24/05/22 -
Price 0.63 0.69 0.465 0.48 0.49 0.475 0.55 -
P/RPS 1.27 1.55 1.07 1.19 1.32 1.45 1.77 -19.83%
P/EPS 11.28 16.12 9.73 10.33 11.69 15.15 29.19 -46.91%
EY 8.86 6.20 10.28 9.68 8.56 6.60 3.43 88.15%
DY 3.17 2.90 4.30 4.17 2.04 2.11 1.82 44.71%
P/NAPS 0.43 0.48 0.33 0.34 0.36 0.34 0.40 4.93%

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