[CLMT] QoQ Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock
[CLMT] CAPITALAND MALAYSIA TRUST
Announcement Date
25-Jul-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -31.26%
YoY- -67.85%
Quarter Report
Latest QR
Upcoming QR
CLMT's Result
CLMT's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 74,532 342,276 256,474 172,753 87,905 350,146 263,237 -56.84%
PBT 19,270 92,095 60,488 32,079 32,480 135,628 101,002 -66.82%
Tax 0 -19,495 -9,752 -9,752 0 0 0 -
NP 19,270 72,600 50,736 22,327 32,480 135,628 101,002 -66.82%
-
NP to SH 19,270 72,600 50,736 22,327 32,480 135,628 101,002 -66.82%
-
Tax Rate 0.00% 21.17% 16.12% 30.40% 0.00% 0.00% 0.00% -
Total Cost 55,262 269,676 205,738 150,426 55,425 214,518 162,235 -51.19%
-
Net Worth 2,542,513 2,539,659 2,549,097 2,543,772 2,584,860 2,587,313 2,593,037 -1.30%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 128,234 66,066 65,822 - 161,489 82,175 -
Div Payout % - 176.63% 130.22% 294.81% - 119.07% 81.36% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 2,542,513 2,539,659 2,549,097 2,543,772 2,584,860 2,587,313 2,593,037 -1.30%
NOSH 2,055,387 2,051,752 2,051,752 2,044,176 2,044,176 2,044,176 2,044,176 0.36%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 25.85% 21.21% 19.78% 12.92% 36.95% 38.73% 38.37% -
ROE 0.76% 2.86% 1.99% 0.88% 1.26% 5.24% 3.90% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 3.63 16.68 12.50 8.45 4.30 17.13 12.88 -56.98%
EPS 0.94 3.55 2.48 1.09 1.59 6.64 4.95 -66.92%
DPS 0.00 6.25 3.22 3.22 0.00 7.90 4.02 -
NAPS 1.237 1.2378 1.2424 1.2444 1.2645 1.2657 1.2685 -1.66%
Adjusted Per Share Value based on latest NOSH - 2,044,176
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 2.63 12.08 9.05 6.10 3.10 12.35 9.29 -56.85%
EPS 0.68 2.56 1.79 0.79 1.15 4.79 3.56 -66.79%
DPS 0.00 4.52 2.33 2.32 0.00 5.70 2.90 -
NAPS 0.8971 0.8961 0.8994 0.8975 0.912 0.9129 0.9149 -1.30%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.91 1.00 1.08 1.04 1.11 1.01 1.14 -
P/RPS 25.10 5.99 8.64 12.31 25.81 5.90 8.85 100.23%
P/EPS 97.06 28.26 43.67 95.22 69.86 15.22 23.07 160.38%
EY 1.03 3.54 2.29 1.05 1.43 6.57 4.33 -61.57%
DY 0.00 6.25 2.98 3.10 0.00 7.82 3.53 -
P/NAPS 0.74 0.81 0.87 0.84 0.88 0.80 0.90 -12.22%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 21/05/20 22/01/20 24/10/19 25/07/19 23/04/19 29/01/19 24/10/18 -
Price 0.81 1.01 1.04 1.07 1.12 1.06 1.11 -
P/RPS 22.34 6.05 8.32 12.66 26.04 6.19 8.62 88.56%
P/EPS 86.40 28.54 42.06 97.97 70.49 15.98 22.47 145.23%
EY 1.16 3.50 2.38 1.02 1.42 6.26 4.45 -59.15%
DY 0.00 6.19 3.10 3.01 0.00 7.45 3.62 -
P/NAPS 0.65 0.82 0.84 0.86 0.89 0.84 0.88 -18.27%

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