[SIMEPROP] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -33.58%
YoY- 219.08%
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 4,363,750 2,748,500 2,191,878 2,184,624 1,529,924 2,882,058 2,353,104 10.83%
PBT 892,678 424,446 458,082 304,542 -174,656 961,876 728,382 3.44%
Tax -306,540 -144,378 -135,546 -119,346 -20,056 -29,240 -44,096 38.10%
NP 586,138 280,068 322,536 185,196 -194,712 932,636 684,286 -2.54%
-
NP to SH 571,082 263,480 313,114 161,024 -135,226 940,668 640,008 -1.87%
-
Tax Rate 34.34% 34.02% 29.59% 39.19% - 3.04% 6.05% -
Total Cost 3,777,612 2,468,432 1,869,342 1,999,428 1,724,636 1,949,422 1,668,818 14.57%
-
Net Worth 10,269,266 9,861,216 9,385,157 9,181,132 9,453,166 9,589,182 9,725,199 0.91%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 204,025 136,016 136,016 136,016 - 136,016 340,041 -8.15%
Div Payout % 35.73% 51.62% 43.44% 84.47% - 14.46% 53.13% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 10,269,266 9,861,216 9,385,157 9,181,132 9,453,166 9,589,182 9,725,199 0.91%
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 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 13.43% 10.19% 14.72% 8.48% -12.73% 32.36% 29.08% -
ROE 5.56% 2.67% 3.34% 1.75% -1.43% 9.81% 6.58% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 64.16 40.41 32.23 32.12 22.50 42.38 34.60 10.82%
EPS 8.40 3.80 4.60 2.40 -2.00 13.80 11.10 -4.53%
DPS 3.00 2.00 2.00 2.00 0.00 2.00 5.00 -8.15%
NAPS 1.51 1.45 1.38 1.35 1.39 1.41 1.43 0.91%
Adjusted Per Share Value based on latest NOSH - 6,800,839
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 64.16 40.41 32.23 32.12 22.50 42.38 34.60 10.82%
EPS 8.40 3.80 4.60 2.40 -2.00 13.80 11.10 -4.53%
DPS 3.00 2.00 2.00 2.00 0.00 2.00 5.00 -8.15%
NAPS 1.51 1.45 1.38 1.35 1.39 1.41 1.43 0.91%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.34 0.465 0.45 0.60 0.68 1.03 1.20 -
P/RPS 2.09 1.15 1.40 1.87 3.02 2.43 3.47 -8.09%
P/EPS 15.96 12.00 9.77 25.34 -34.20 7.45 12.75 3.80%
EY 6.27 8.33 10.23 3.95 -2.92 13.43 7.84 -3.65%
DY 2.24 4.30 4.44 3.33 0.00 1.94 4.17 -9.83%
P/NAPS 0.89 0.32 0.33 0.44 0.49 0.73 0.84 0.96%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 22/08/24 28/08/23 25/08/22 26/08/21 26/08/20 28/08/19 28/08/18 -
Price 1.41 0.69 0.475 0.63 0.645 0.80 1.23 -
P/RPS 2.20 1.71 1.47 1.96 2.87 1.89 3.55 -7.65%
P/EPS 16.79 17.81 10.32 26.61 -32.44 5.78 13.07 4.25%
EY 5.96 5.61 9.69 3.76 -3.08 17.29 7.65 -4.07%
DY 2.13 2.90 4.21 3.17 0.00 2.50 4.07 -10.22%
P/NAPS 0.93 0.48 0.34 0.47 0.46 0.57 0.86 1.31%

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