[SIMEPROP] YoY TTM Result on 31-Dec-2018 [#4]

Stock
[SIMEPROP] SIME DARBY PROPERTY BERHAD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -196.5%
YoY- -126.81%
Quarter Report
Latest QR
Upcoming QR
SIMEPROP's Result
SIMEPROP's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
Revenue 2,219,924 2,062,781 3,179,994 2,437,181 2,578,980 -3.27%
PBT 268,253 -444,710 665,670 76,708 860,322 -22.78%
Tax -117,265 -70,973 -74,789 -267,609 -151,221 -5.48%
NP 150,988 -515,683 590,881 -190,901 709,101 -29.05%
-
NP to SH 136,904 -478,802 598,531 -238,461 624,029 -28.57%
-
Tax Rate 43.71% - 11.24% 348.87% 17.58% -
Total Cost 2,068,936 2,578,464 2,589,113 2,628,082 1,869,879 2.26%
-
Net Worth 9,181,132 9,113,124 9,725,199 9,181,132 24,652,290 -19.68%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
Div 68,008 68,008 204,025 272,033 195,033 -20.84%
Div Payout % 49.68% 0.00% 34.09% 0.00% 31.25% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
Net Worth 9,181,132 9,113,124 9,725,199 9,181,132 24,652,290 -19.68%
NOSH 6,800,839 6,800,839 6,800,839 6,800,839 3,900,678 13.12%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
NP Margin 6.80% -25.00% 18.58% -7.83% 27.50% -
ROE 1.49% -5.25% 6.15% -2.60% 2.53% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
RPS 32.64 30.33 46.76 35.84 66.12 -14.49%
EPS 2.01 -7.04 8.80 -3.51 16.00 -36.88%
DPS 1.00 1.00 3.00 4.00 5.00 -30.03%
NAPS 1.35 1.34 1.43 1.35 6.32 -29.00%
Adjusted Per Share Value based on latest NOSH - 6,800,839
31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
RPS 32.64 30.33 46.76 35.84 37.92 -3.27%
EPS 2.01 -7.04 8.80 -3.51 9.18 -28.61%
DPS 1.00 1.00 3.00 4.00 2.87 -20.85%
NAPS 1.35 1.34 1.43 1.35 3.6249 -19.68%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 - -
Price 0.595 0.665 0.915 0.995 0.00 -
P/RPS 1.82 2.19 1.96 2.78 0.00 -
P/EPS 29.56 -9.45 10.40 -28.38 0.00 -
EY 3.38 -10.59 9.62 -3.52 0.00 -
DY 1.68 1.50 3.28 4.02 0.00 -
P/NAPS 0.44 0.50 0.64 0.74 0.00 -
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
Date 24/02/22 25/02/21 26/02/20 27/02/19 - -
Price 0.65 0.575 0.76 1.17 0.00 -
P/RPS 1.99 1.90 1.63 3.26 0.00 -
P/EPS 32.29 -8.17 8.64 -33.37 0.00 -
EY 3.10 -12.24 11.58 -3.00 0.00 -
DY 1.54 1.74 3.95 3.42 0.00 -
P/NAPS 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