[SIMEPROP] YoY Annualized Quarter 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- 11.37%
YoY- 130.7%
Quarter Report
Latest QR
Upcoming QR
SIMEPROP's Result
SIMEPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
Revenue 3,436,947 2,742,136 2,219,924 2,062,781 3,179,994 1,269,145 2,610,852 4.31%
PBT 610,306 458,860 268,253 -444,710 665,670 -38,146 888,830 -5.61%
Tax -192,776 -147,162 -117,265 -70,973 -74,789 -273,033 -179,729 1.08%
NP 417,530 311,698 150,988 -515,683 590,881 -311,179 709,101 -7.81%
-
NP to SH 407,914 315,839 136,904 -478,802 598,531 -318,700 624,029 -6.32%
-
Tax Rate 31.59% 32.07% 43.71% - 11.24% - 20.22% -
Total Cost 3,019,417 2,430,438 2,068,936 2,578,464 2,589,113 1,580,324 1,901,751 7.36%
-
Net Worth 10,065,241 9,521,174 9,181,132 9,113,124 9,725,199 9,181,132 23,902,202 -12.44%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
Div 170,020 136,016 68,008 68,008 204,025 68,008 189,099 -1.62%
Div Payout % 41.68% 43.07% 49.68% 0.00% 34.09% 0.00% 30.30% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
Net Worth 10,065,241 9,521,174 9,181,132 9,113,124 9,725,199 9,181,132 23,902,202 -12.44%
NOSH 6,800,839 6,800,839 6,800,839 6,800,839 6,800,839 6,800,839 3,781,993 9.43%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
NP Margin 12.15% 11.37% 6.80% -25.00% 18.58% -24.52% 27.16% -
ROE 4.05% 3.32% 1.49% -5.25% 6.15% -3.47% 2.61% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
RPS 50.54 40.32 32.64 30.33 46.76 18.66 69.03 -4.67%
EPS 6.00 4.60 2.00 -7.00 8.80 -4.70 16.50 -14.39%
DPS 2.50 2.00 1.00 1.00 3.00 1.00 5.00 -10.10%
NAPS 1.48 1.40 1.35 1.34 1.43 1.35 6.32 -19.99%
Adjusted Per Share Value based on latest NOSH - 6,800,839
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
RPS 50.54 40.32 32.64 30.33 46.76 18.66 38.39 4.31%
EPS 6.00 4.60 2.00 -7.00 8.80 -4.70 9.18 -6.32%
DPS 2.50 2.00 1.00 1.00 3.00 1.00 2.78 -1.61%
NAPS 1.48 1.40 1.35 1.34 1.43 1.35 3.5146 -12.44%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 - -
Price 0.625 0.45 0.595 0.665 0.915 0.995 0.00 -
P/RPS 1.24 1.12 1.82 2.19 1.96 5.33 0.00 -
P/EPS 10.42 9.69 29.56 -9.45 10.40 -21.23 0.00 -
EY 9.60 10.32 3.38 -10.59 9.62 -4.71 0.00 -
DY 4.00 4.44 1.68 1.50 3.28 1.01 0.00 -
P/NAPS 0.42 0.32 0.44 0.50 0.64 0.74 0.00 -
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
Date 23/02/24 28/02/23 24/02/22 25/02/21 26/02/20 27/02/19 - -
Price 0.795 0.48 0.65 0.575 0.76 1.17 0.00 -
P/RPS 1.57 1.19 1.99 1.90 1.63 6.27 0.00 -
P/EPS 13.25 10.34 32.29 -8.17 8.64 -24.97 0.00 -
EY 7.54 9.68 3.10 -12.24 11.58 -4.01 0.00 -
DY 3.14 4.17 1.54 1.74 3.95 0.85 0.00 -
P/NAPS 0.54 0.34 0.48 0.43 0.53 0.87 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