[CLMT] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[CLMT] CAPITALAND MALAYSIA TRUST
Announcement Date
20-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 142.81%
YoY- 56.12%
Quarter Report
Latest QR
Upcoming QR
CLMT's Result
CLMT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 297,536 289,216 287,248 285,564 285,612 230,887 223,654 20.93%
PBT 143,392 250,465 269,088 334,516 137,768 179,814 179,600 -13.92%
Tax 0 0 0 0 0 0 0 -
NP 143,392 250,465 269,088 334,516 137,768 179,814 179,600 -13.92%
-
NP to SH 143,392 250,465 269,088 334,516 137,768 179,814 179,600 -13.92%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 154,144 38,751 18,160 -48,952 147,844 51,073 44,054 130.30%
-
Net Worth 2,036,449 2,038,139 2,027,164 2,027,562 1,933,344 1,642,151 1,540,857 20.41%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 153,987 148,972 149,022 148,203 147,659 117,928 75,397 60.90%
Div Payout % 107.39% 59.48% 55.38% 44.30% 107.18% 65.58% 41.98% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 2,036,449 2,038,139 2,027,164 2,027,562 1,933,344 1,642,151 1,540,857 20.41%
NOSH 1,765,911 1,765,081 1,765,669 1,764,324 1,766,256 1,498,450 1,449,946 14.03%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 48.19% 86.60% 93.68% 117.14% 48.24% 77.88% 80.30% -
ROE 7.04% 12.29% 13.27% 16.50% 7.13% 10.95% 11.66% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 16.85 16.39 16.27 16.19 16.17 15.41 15.43 6.03%
EPS 8.12 14.19 15.24 18.96 7.80 12.00 12.39 -24.53%
DPS 8.72 8.44 8.44 8.40 8.36 7.87 5.20 41.10%
NAPS 1.1532 1.1547 1.1481 1.1492 1.0946 1.0959 1.0627 5.59%
Adjusted Per Share Value based on latest NOSH - 1,763,824
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 10.50 10.20 10.13 10.08 10.08 8.15 7.89 20.96%
EPS 5.06 8.84 9.49 11.80 4.86 6.34 6.34 -13.94%
DPS 5.43 5.26 5.26 5.23 5.21 4.16 2.66 60.85%
NAPS 0.7185 0.7191 0.7152 0.7154 0.6821 0.5794 0.5437 20.40%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.89 1.80 1.77 1.57 1.38 1.44 1.31 -
P/RPS 11.22 10.99 10.88 9.70 8.53 9.35 8.49 20.40%
P/EPS 23.28 12.68 11.61 8.28 17.69 12.00 10.58 69.09%
EY 4.30 7.88 8.61 12.08 5.65 8.33 9.46 -40.85%
DY 4.61 4.69 4.77 5.35 6.06 5.47 3.97 10.46%
P/NAPS 1.64 1.56 1.54 1.37 1.26 1.31 1.23 21.12%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 16/04/13 22/01/13 18/10/12 20/07/12 19/04/12 20/01/12 13/10/11 -
Price 1.88 1.89 1.82 1.57 1.38 1.45 1.28 -
P/RPS 11.16 11.53 11.19 9.70 8.53 9.41 8.30 21.79%
P/EPS 23.15 13.32 11.94 8.28 17.69 12.08 10.33 71.16%
EY 4.32 7.51 8.37 12.08 5.65 8.28 9.68 -41.57%
DY 4.64 4.47 4.64 5.35 6.06 5.43 4.06 9.30%
P/NAPS 1.63 1.64 1.59 1.37 1.26 1.32 1.20 22.62%

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