Highlights

[CMMT] YoY Quarter Result on 2017-03-31 [#1]

Stock [CMMT]: CAPITALAND MALAYSIA MALL TRUST
Announcement Date 18-Apr-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -5.09%    YoY -     -1.97%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 89,733 92,444 93,643 80,983 78,972 74,384 71,403 3.88%
  YoY % -2.93% -1.28% 15.63% 2.55% 6.17% 4.17% -
  Horiz. % 125.67% 129.47% 131.15% 113.42% 110.60% 104.17% 100.00%
PBT 37,253 40,240 41,049 38,244 38,193 35,848 34,442 1.32%
  YoY % -7.42% -1.97% 7.33% 0.13% 6.54% 4.08% -
  Horiz. % 108.16% 116.83% 119.18% 111.04% 110.89% 104.08% 100.00%
Tax 0 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NP 37,253 40,240 41,049 38,244 38,193 35,848 34,442 1.32%
  YoY % -7.42% -1.97% 7.33% 0.13% 6.54% 4.08% -
  Horiz. % 108.16% 116.83% 119.18% 111.04% 110.89% 104.08% 100.00%
NP to SH 37,253 40,240 41,049 38,244 38,193 35,848 34,442 1.32%
  YoY % -7.42% -1.97% 7.33% 0.13% 6.54% 4.08% -
  Horiz. % 108.16% 116.83% 119.18% 111.04% 110.89% 104.08% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 52,480 52,204 52,594 42,739 40,779 38,536 36,961 6.01%
  YoY % 0.53% -0.74% 23.06% 4.81% 5.82% 4.26% -
  Horiz. % 141.99% 141.24% 142.30% 115.63% 110.33% 104.26% 100.00%
Net Worth 2,604,666 2,602,501 2,588,109 2,207,479 2,124,596 2,036,449 1,933,344 5.09%
  YoY % 0.08% 0.56% 17.24% 3.90% 4.33% 5.33% -
  Horiz. % 134.72% 134.61% 133.87% 114.18% 109.89% 105.33% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - 41,212 38,496 36,914 -
  YoY % 0.00% 0.00% 0.00% 0.00% 7.06% 4.29% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 111.64% 104.29% 100.00%
Div Payout % - % - % - % - % 107.91 % 107.39 % 107.18 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.48% 0.20% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.68% 100.20% 100.00%
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 2,604,666 2,602,501 2,588,109 2,207,479 2,124,596 2,036,449 1,933,344 5.09%
  YoY % 0.08% 0.56% 17.24% 3.90% 4.33% 5.33% -
  Horiz. % 134.72% 134.61% 133.87% 114.18% 109.89% 105.33% 100.00%
NOSH 2,040,635 2,034,635 2,022,118 1,778,790 1,776,418 1,765,911 1,766,256 2.43%
  YoY % 0.29% 0.62% 13.68% 0.13% 0.59% -0.02% -
  Horiz. % 115.53% 115.19% 114.49% 100.71% 100.58% 99.98% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 41.52 % 43.53 % 43.84 % 47.22 % 48.36 % 48.19 % 48.24 % -2.47%
  YoY % -4.62% -0.71% -7.16% -2.36% 0.35% -0.10% -
  Horiz. % 86.07% 90.24% 90.88% 97.89% 100.25% 99.90% 100.00%
ROE 1.43 % 1.55 % 1.59 % 1.73 % 1.80 % 1.76 % 1.78 % -3.58%
  YoY % -7.74% -2.52% -8.09% -3.89% 2.27% -1.12% -
  Horiz. % 80.34% 87.08% 89.33% 97.19% 101.12% 98.88% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 4.40 4.54 4.63 4.55 4.45 4.21 4.04 1.43%
  YoY % -3.08% -1.94% 1.76% 2.25% 5.70% 4.21% -
  Horiz. % 108.91% 112.38% 114.60% 112.62% 110.15% 104.21% 100.00%
EPS 1.83 1.98 2.03 2.15 2.15 2.03 1.95 -1.05%
  YoY % -7.58% -2.46% -5.58% 0.00% 5.91% 4.10% -
  Horiz. % 93.85% 101.54% 104.10% 110.26% 110.26% 104.10% 100.00%
DPS 0.00 0.00 0.00 0.00 2.32 2.18 2.09 -
  YoY % 0.00% 0.00% 0.00% 0.00% 6.42% 4.31% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 111.00% 104.31% 100.00%
NAPS 1.2764 1.2791 1.2799 1.2410 1.1960 1.1532 1.0946 2.59%
  YoY % -0.21% -0.06% 3.13% 3.76% 3.71% 5.35% -
  Horiz. % 116.61% 116.86% 116.93% 113.37% 109.26% 105.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,040,635
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 4.40 4.53 4.59 3.97 3.87 3.65 3.50 3.89%
  YoY % -2.87% -1.31% 15.62% 2.58% 6.03% 4.29% -
  Horiz. % 125.71% 129.43% 131.14% 113.43% 110.57% 104.29% 100.00%
EPS 1.83 1.97 2.01 1.87 1.87 1.76 1.69 1.33%
  YoY % -7.11% -1.99% 7.49% 0.00% 6.25% 4.14% -
  Horiz. % 108.28% 116.57% 118.93% 110.65% 110.65% 104.14% 100.00%
DPS 0.00 0.00 0.00 0.00 2.02 1.89 1.81 -
  YoY % 0.00% 0.00% 0.00% 0.00% 6.88% 4.42% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 111.60% 104.42% 100.00%
NAPS 1.2764 1.2753 1.2683 1.0818 1.0411 0.9979 0.9474 5.09%
  YoY % 0.09% 0.55% 17.24% 3.91% 4.33% 5.33% -
  Horiz. % 134.73% 134.61% 133.87% 114.19% 109.89% 105.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.0800 1.6300 1.4400 1.4600 1.4700 1.8900 1.3800 -
P/RPS 24.56 35.88 31.10 32.07 33.07 44.87 34.14 -5.34%
  YoY % -31.55% 15.37% -3.02% -3.02% -26.30% 31.43% -
  Horiz. % 71.94% 105.10% 91.10% 93.94% 96.87% 131.43% 100.00%
P/EPS 59.16 82.42 70.94 67.91 68.37 93.10 70.77 -2.94%
  YoY % -28.22% 16.18% 4.46% -0.67% -26.56% 31.55% -
  Horiz. % 83.59% 116.46% 100.24% 95.96% 96.61% 131.55% 100.00%
EY 1.69 1.21 1.41 1.47 1.46 1.07 1.41 3.06%
  YoY % 39.67% -14.18% -4.08% 0.68% 36.45% -24.11% -
  Horiz. % 119.86% 85.82% 100.00% 104.26% 103.55% 75.89% 100.00%
DY 0.00 0.00 0.00 0.00 1.58 1.15 1.51 -
  YoY % 0.00% 0.00% 0.00% 0.00% 37.39% -23.84% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 104.64% 76.16% 100.00%
P/NAPS 0.85 1.27 1.13 1.18 1.23 1.64 1.26 -6.35%
  YoY % -33.07% 12.39% -4.24% -4.07% -25.00% 30.16% -
  Horiz. % 67.46% 100.79% 89.68% 93.65% 97.62% 130.16% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/04/18 18/04/17 14/04/16 15/04/15 16/04/14 16/04/13 19/04/12 -
Price 1.1400 1.5900 1.4700 1.5400 1.4200 1.8800 1.3800 -
P/RPS 25.92 34.99 31.74 33.83 31.94 44.63 34.14 -4.49%
  YoY % -25.92% 10.24% -6.18% 5.92% -28.43% 30.73% -
  Horiz. % 75.92% 102.49% 92.97% 99.09% 93.56% 130.73% 100.00%
P/EPS 62.45 80.39 72.41 71.63 66.05 92.61 70.77 -2.06%
  YoY % -22.32% 11.02% 1.09% 8.45% -28.68% 30.86% -
  Horiz. % 88.24% 113.59% 102.32% 101.22% 93.33% 130.86% 100.00%
EY 1.60 1.24 1.38 1.40 1.51 1.08 1.41 2.13%
  YoY % 29.03% -10.14% -1.43% -7.28% 39.81% -23.40% -
  Horiz. % 113.48% 87.94% 97.87% 99.29% 107.09% 76.60% 100.00%
DY 0.00 0.00 0.00 0.00 1.63 1.16 1.51 -
  YoY % 0.00% 0.00% 0.00% 0.00% 40.52% -23.18% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 107.95% 76.82% 100.00%
P/NAPS 0.89 1.24 1.15 1.24 1.19 1.63 1.26 -5.63%
  YoY % -28.23% 7.83% -7.26% 4.20% -26.99% 29.37% -
  Horiz. % 70.63% 98.41% 91.27% 98.41% 94.44% 129.37% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

454  254  493  710 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.625+0.025 
 MI 1.54+0.12 
 HSI-C3F 0.48+0.045 
 HSI-C3K 0.38+0.04 
 GSB 0.23+0.045 
 HSI-H4I 0.535-0.05 
 MYEG 1.00+0.02 
 HSI-C3H 0.47+0.045 
 YTL 1.17+0.07 
 IRIS 0.16+0.01 
Partners & Brokers