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

Stock
[SIMEPROP] SIME DARBY PROPERTY BERHAD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 32.84%
YoY- 219.08%
Quarter Report
Latest QR
Upcoming QR
SIMEPROP's Result
SIMEPROP's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 2,181,875 1,374,250 1,095,939 1,092,312 764,962 1,441,029 2,353,104 -1.25%
PBT 446,339 212,223 229,041 152,271 -87,328 480,938 728,382 -7.83%
Tax -153,270 -72,189 -67,773 -59,673 -10,028 -14,620 -44,096 23.05%
NP 293,069 140,034 161,268 92,598 -97,356 466,318 684,286 -13.16%
-
NP to SH 285,541 131,740 156,557 80,512 -67,613 470,334 640,008 -12.57%
-
Tax Rate 34.34% 34.02% 29.59% 39.19% - 3.04% 6.05% -
Total Cost 1,888,806 1,234,216 934,671 999,714 862,318 974,711 1,668,818 2.08%
-
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 102,012 68,008 68,008 68,008 - 68,008 340,041 -18.16%
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 2.78% 1.34% 1.67% 0.88% -0.72% 4.90% 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 32.08 20.21 16.11 16.06 11.25 21.19 34.60 -1.25%
EPS 4.20 1.90 2.30 1.20 -1.00 6.90 11.10 -14.94%
DPS 1.50 1.00 1.00 1.00 0.00 1.00 5.00 -18.16%
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 32.08 20.21 16.11 16.06 11.25 21.19 34.60 -1.25%
EPS 4.20 1.90 2.30 1.20 -1.00 6.90 11.10 -14.94%
DPS 1.50 1.00 1.00 1.00 0.00 1.00 5.00 -18.16%
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 4.18 2.30 2.79 3.74 6.05 4.86 3.47 3.14%
P/EPS 31.92 24.00 19.55 50.68 -68.40 14.89 12.75 16.51%
EY 3.13 4.17 5.12 1.97 -1.46 6.71 7.84 -14.17%
DY 1.12 2.15 2.22 1.67 0.00 0.97 4.17 -19.65%
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 4.39 3.41 2.95 3.92 5.73 3.78 3.55 3.59%
P/EPS 33.58 35.62 20.63 53.22 -64.88 11.57 13.07 17.01%
EY 2.98 2.81 4.85 1.88 -1.54 8.64 7.65 -14.52%
DY 1.06 1.45 2.11 1.59 0.00 1.25 4.07 -20.07%
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