[SIMEPROP] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[SIMEPROP] SIME DARBY PROPERTY BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 557.02%
YoY- 229.07%
Quarter Report
Latest QR
Upcoming QR
SIMEPROP's Result
SIMEPROP's Financial Summary
View:
Show?
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 1,012,702 956,896 739,372 705,191 888,932 788,808 1,139,519 -1.79%
PBT 169,562 135,747 120,807 -35,004 143,634 -91,144 455,050 -14.07%
Tax -36,343 -39,762 -46,478 -24,721 -34,479 -255,925 -78,613 -11.18%
NP 133,219 95,985 74,329 -59,725 109,155 -347,069 376,437 -14.75%
-
NP to SH 131,259 103,151 72,187 -55,928 102,955 -347,499 327,657 -13.11%
-
Tax Rate 21.43% 29.29% 38.47% - 24.00% - 17.28% -
Total Cost 879,483 860,911 665,043 764,916 779,777 1,135,877 763,082 2.20%
-
Net Worth 10,065,241 9,521,174 9,181,132 9,113,124 9,725,199 9,181,132 24,652,290 -12.86%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
Div 102,012 68,008 - - 136,016 68,008 195,033 -9.48%
Div Payout % 77.72% 65.93% - - 132.11% 0.00% 59.52% -
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 24,652,290 -12.86%
NOSH 6,800,839 6,800,839 6,800,839 6,800,839 6,800,839 6,800,839 3,900,678 8.91%
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 13.15% 10.03% 10.05% -8.47% 12.28% -44.00% 33.03% -
ROE 1.30% 1.08% 0.79% -0.61% 1.06% -3.78% 1.33% -
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 14.89 14.07 10.87 10.37 13.07 11.60 29.21 -9.83%
EPS 1.90 1.50 1.10 -0.80 1.50 -5.10 8.40 -20.42%
DPS 1.50 1.00 0.00 0.00 2.00 1.00 5.00 -16.89%
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 14.89 14.07 10.87 10.37 13.07 11.60 16.76 -1.80%
EPS 1.90 1.50 1.10 -0.80 1.50 -5.10 4.82 -13.33%
DPS 1.50 1.00 0.00 0.00 2.00 1.00 2.87 -9.49%
NAPS 1.48 1.40 1.35 1.34 1.43 1.35 3.6249 -12.86%
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 4.20 3.20 5.47 6.41 7.00 8.58 0.00 -
P/EPS 32.38 29.67 56.06 -80.86 60.44 -19.47 0.00 -
EY 3.09 3.37 1.78 -1.24 1.65 -5.14 0.00 -
DY 2.40 2.22 0.00 0.00 2.19 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 5.34 3.41 5.98 5.55 5.81 10.09 0.00 -
P/EPS 41.19 31.65 61.24 -69.92 50.20 -22.90 0.00 -
EY 2.43 3.16 1.63 -1.43 1.99 -4.37 0.00 -
DY 1.89 2.08 0.00 0.00 2.63 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