[SIMEPROP] YoY TTM Result on 30-Jun-2023 [#2]

Stock
[SIMEPROP] SIME DARBY PROPERTY BERHAD
Announcement Date
28-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- -10.44%
YoY- 36.48%
Quarter Report
Latest QR
Upcoming QR
SIMEPROP's Result
SIMEPROP's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 4,244,572 3,020,447 2,223,551 2,390,131 2,503,927 2,710,174 2,308,810 10.67%
PBT 844,422 442,042 345,023 -205,111 97,404 442,792 715,436 2.79%
Tax -273,857 -151,578 -124,902 -120,618 -70,197 -287,653 -31,150 43.61%
NP 570,565 290,464 220,121 -325,729 27,207 155,139 684,286 -2.98%
-
NP to SH 561,715 291,022 213,227 -330,677 60,584 151,634 640,008 -2.14%
-
Tax Rate 32.43% 34.29% 36.20% - 72.07% 64.96% 4.35% -
Total Cost 3,674,007 2,729,983 2,003,430 2,715,860 2,476,720 2,555,035 1,624,524 14.55%
-
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 68,008 136,016 136,016 136,016 340,041 -8.15%
Div Payout % 36.32% 46.74% 31.89% 0.00% 224.51% 89.70% 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 13.44% 9.62% 9.90% -13.63% 1.09% 5.72% 29.64% -
ROE 5.47% 2.95% 2.27% -3.60% 0.64% 1.58% 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 62.41 44.41 32.70 35.14 36.82 39.85 33.95 10.66%
EPS 8.26 4.28 3.14 -4.86 0.89 2.23 9.41 -2.14%
DPS 3.00 2.00 1.00 2.00 2.00 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 62.41 44.41 32.70 35.14 36.82 39.85 33.95 10.66%
EPS 8.26 4.28 3.14 -4.86 0.89 2.23 9.41 -2.14%
DPS 3.00 2.00 1.00 2.00 2.00 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 2.15 1.05 1.38 1.71 1.85 2.58 3.53 -7.92%
P/EPS 16.22 10.87 14.35 -12.34 76.33 46.20 12.75 4.08%
EY 6.16 9.20 6.97 -8.10 1.31 2.16 7.84 -3.93%
DY 2.24 4.30 2.22 3.33 2.94 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 2.26 1.55 1.45 1.79 1.75 2.01 3.62 -7.54%
P/EPS 17.07 16.12 15.15 -12.96 72.40 35.88 13.07 4.54%
EY 5.86 6.20 6.60 -7.72 1.38 2.79 7.65 -4.34%
DY 2.13 2.90 2.11 3.17 3.10 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