[CLMT] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[CLMT] CAPITALAND MALAYSIA TRUST
Announcement Date
25-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 58.61%
YoY- -13.49%
Quarter Report
Latest QR
Upcoming QR
CLMT's Result
CLMT's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 177,087 89,733 368,934 276,926 184,258 92,444 372,617 -39.18%
PBT 69,446 37,253 162,100 108,454 68,378 40,240 167,759 -44.54%
Tax 0 0 0 0 0 0 0 -
NP 69,446 37,253 162,100 108,454 68,378 40,240 167,759 -44.54%
-
NP to SH 69,446 37,253 162,100 108,454 68,378 40,240 167,759 -44.54%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 107,641 52,480 206,834 168,472 115,880 52,204 204,858 -34.96%
-
Net Worth 2,596,095 2,604,666 2,604,044 2,591,206 2,588,666 2,602,501 2,595,903 0.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 82,033 - 167,503 84,362 84,233 - 171,004 -38.80%
Div Payout % 118.13% - 103.33% 77.79% 123.19% - 101.93% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 2,596,095 2,604,666 2,604,044 2,591,206 2,588,666 2,602,501 2,595,903 0.00%
NOSH 2,040,635 2,040,635 2,037,752 2,037,752 2,034,635 2,034,635 2,028,524 0.39%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 39.22% 41.52% 43.94% 39.16% 37.11% 43.53% 45.02% -
ROE 2.68% 1.43% 6.22% 4.19% 2.64% 1.55% 6.46% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 8.68 4.40 18.10 13.59 9.06 4.54 18.37 -39.41%
EPS 3.41 1.83 7.97 5.33 3.36 1.98 8.27 -44.69%
DPS 4.02 0.00 8.22 4.14 4.14 0.00 8.43 -39.04%
NAPS 1.2722 1.2764 1.2779 1.2716 1.2723 1.2791 1.2797 -0.39%
Adjusted Per Share Value based on latest NOSH - 2,037,752
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 6.25 3.17 13.02 9.77 6.50 3.26 13.15 -39.18%
EPS 2.45 1.31 5.72 3.83 2.41 1.42 5.92 -44.55%
DPS 2.89 0.00 5.91 2.98 2.97 0.00 6.03 -38.83%
NAPS 0.916 0.919 0.9188 0.9142 0.9133 0.9182 0.9159 0.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.20 1.08 1.83 1.42 1.53 1.63 1.53 -
P/RPS 13.83 24.56 10.11 10.45 16.89 35.88 8.33 40.34%
P/EPS 35.26 59.16 23.00 26.68 45.53 82.42 18.50 53.90%
EY 2.84 1.69 4.35 3.75 2.20 1.21 5.41 -35.00%
DY 3.35 0.00 4.49 2.92 2.71 0.00 5.51 -28.29%
P/NAPS 0.94 0.85 1.43 1.12 1.20 1.27 1.20 -15.06%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 25/07/18 24/04/18 24/01/18 25/10/17 19/07/17 18/04/17 24/01/17 -
Price 1.24 1.14 1.39 1.46 1.55 1.59 1.66 -
P/RPS 14.29 25.92 7.68 10.74 17.12 34.99 9.04 35.81%
P/EPS 36.44 62.45 17.47 27.43 46.12 80.39 20.07 48.99%
EY 2.74 1.60 5.72 3.65 2.17 1.24 4.98 -32.92%
DY 3.24 0.00 5.91 2.84 2.67 0.00 5.08 -25.96%
P/NAPS 0.97 0.89 1.09 1.15 1.22 1.24 1.30 -17.77%

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