Sime Darby Property Berhad (KLSE:SIMEPROP)
Malaysia
· Delayed Price · Currency is MYR 1.410
+0.010 (0.71%)
At close: Jun 6, 2025
KLSE:SIMEPROP Income Statement
Financials in millions MYR. Fiscal year is January - December.
Millions MYR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Revenue | 4,144 | 4,251 | 3,437 | 2,742 | 2,217 | 2,063 | Upgrade
|
| Revenue Growth (YoY) | 11.08% | 23.68% | 25.34% | 23.71% | 7.46% | -35.13% | Upgrade
|
| Cost of Revenue | 2,798 | 2,884 | 2,419 | 1,909 | 1,625 | 1,544 | Upgrade
|
| Gross Profit | 1,346 | 1,366 | 1,018 | 832.84 | 591.17 | 519.13 | Upgrade
|
| Selling, General & Admin | 483.37 | 490.66 | 392.72 | 361.1 | 284.36 | 308.02 | Upgrade
|
| Other Operating Expenses | -32.4 | -26.9 | -21.1 | 38.84 | -9.25 | -12.64 | Upgrade
|
| Operating Expenses | 450.97 | 463.76 | 371.63 | 399.94 | 275.11 | 295.38 | Upgrade
|
| Operating Income | 895.15 | 902.64 | 646.08 | 432.9 | 316.06 | 223.75 | Upgrade
|
| Interest Expense | -55.35 | -60.44 | -73.67 | -97.37 | -95 | -104.34 | Upgrade
|
| Interest & Investment Income | 109.47 | 110.75 | 116.34 | 115.61 | 106.28 | 113.11 | Upgrade
|
| Earnings From Equity Investments | -177.65 | -179.55 | -52.74 | -26.1 | -15.76 | -420.9 | Upgrade
|
| Currency Exchange Gain (Loss) | 14.35 | 9.27 | 8.94 | -0.14 | -0.97 | -11.29 | Upgrade
|
| Other Non Operating Income (Expenses) | - | - | - | - | - | -49.48 | Upgrade
|
| EBT Excluding Unusual Items | 785.98 | 782.67 | 644.95 | 424.9 | 310.61 | -249.16 | Upgrade
|
| Gain (Loss) on Sale of Investments | 4.64 | 10.23 | - | - | -2.08 | 0.74 | Upgrade
|
| Gain (Loss) on Sale of Assets | -0.02 | -0.02 | 8.22 | 53.02 | - | 0.02 | Upgrade
|
| Asset Writedown | -11.75 | -12.84 | -42.86 | -6.27 | -28.03 | -226.39 | Upgrade
|
| Other Unusual Items | - | - | - | -12.79 | - | - | Upgrade
|
| Pretax Income | 778.85 | 780.05 | 610.31 | 458.86 | 280.5 | -474.8 | Upgrade
|
| Income Tax Expense | 266.43 | 262.45 | 192.78 | 147.16 | 118.2 | 60.74 | Upgrade
|
| Earnings From Continuing Operations | 512.42 | 517.6 | 417.53 | 311.7 | 162.3 | -535.55 | Upgrade
|
| Net Income to Company | 512.42 | 517.6 | 417.53 | 311.7 | 162.3 | -535.55 | Upgrade
|
| Minority Interest in Earnings | -15.39 | -15.4 | -9.62 | 4.14 | -15.41 | 33.98 | Upgrade
|
| Net Income | 497.03 | 502.2 | 407.91 | 315.84 | 146.89 | -501.57 | Upgrade
|
| Net Income to Common | 497.03 | 502.2 | 407.91 | 315.84 | 146.89 | -501.57 | Upgrade
|
| Net Income Growth | 5.57% | 23.11% | 29.15% | 115.01% | - | - | Upgrade
|
| Shares Outstanding (Basic) | 6,801 | 6,801 | 6,801 | 6,801 | 6,801 | 6,801 | Upgrade
|
| Shares Outstanding (Diluted) | 6,801 | 6,801 | 6,801 | 6,801 | 6,801 | 6,801 | Upgrade
|
| EPS (Basic) | 0.07 | 0.07 | 0.06 | 0.05 | 0.02 | -0.07 | Upgrade
|
| EPS (Diluted) | 0.07 | 0.07 | 0.06 | 0.05 | 0.02 | -0.07 | Upgrade
|
| EPS Growth | 5.57% | 23.12% | 29.15% | 115.02% | - | - | Upgrade
|
| Free Cash Flow | 610.04 | 453.86 | -110.04 | 1,004 | 488.85 | 393.25 | Upgrade
|
| Free Cash Flow Per Share | 0.09 | 0.07 | -0.02 | 0.15 | 0.07 | 0.06 | Upgrade
|
| Dividend Per Share | 0.030 | 0.030 | 0.025 | 0.020 | 0.010 | 0.010 | Upgrade
|
| Dividend Growth | 20.00% | 20.00% | 25.00% | 100.00% | - | -66.67% | Upgrade
|
| Gross Margin | 32.49% | 32.14% | 29.61% | 30.37% | 26.67% | 25.17% | Upgrade
|
| Operating Margin | 21.60% | 21.23% | 18.80% | 15.79% | 14.26% | 10.85% | Upgrade
|
| Profit Margin | 12.00% | 11.81% | 11.87% | 11.52% | 6.63% | -24.32% | Upgrade
|
| Free Cash Flow Margin | 14.72% | 10.68% | -3.20% | 36.62% | 22.05% | 19.06% | Upgrade
|
| EBITDA | 922.87 | 929.83 | 666.49 | 453.65 | 339.62 | 261.16 | Upgrade
|
| EBITDA Margin | 22.27% | 21.87% | 19.39% | 16.54% | 15.32% | 12.66% | Upgrade
|
| D&A For EBITDA | 27.72 | 27.19 | 20.41 | 20.75 | 23.55 | 37.41 | Upgrade
|
| EBIT | 895.15 | 902.64 | 646.08 | 432.9 | 316.06 | 223.75 | Upgrade
|
| EBIT Margin | 21.60% | 21.23% | 18.80% | 15.79% | 14.26% | 10.85% | Upgrade
|
| Effective Tax Rate | 34.21% | 33.65% | 31.59% | 32.07% | 42.14% | - | Upgrade
|
| Advertising Expenses | - | 86.02 | 80.65 | 73.91 | 52.25 | 31.68 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.