[CLMT] QoQ Cumulative Quarter Result on 31-Dec-2024 [#4]

Stock
[CLMT] CAPITALAND MALAYSIA TRUST
Announcement Date
22-Jan-2025
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
31-Dec-2024 [#4]
Profit Trend
QoQ- 92.58%
YoY- 14.35%
Quarter Report
Latest QR
Upcoming QR
CLMT's Result
CLMT's Financial Summary
View:
Show?
Cumulative Result
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Revenue 454,760 334,776 225,536 111,884 395,390 286,880 183,244 82.79%
PBT 195,424 97,201 66,968 33,491 166,332 69,538 41,761 178.46%
Tax -8,269 -19 -13 -6 -2,670 0 0 -
NP 187,155 97,182 66,955 33,485 163,662 69,538 41,761 170.59%
-
NP to SH 187,155 97,182 66,955 33,485 163,662 69,538 41,761 170.59%
-
Tax Rate 4.23% 0.02% 0.02% 0.02% 1.61% 0.00% 0.00% -
Total Cost 267,605 237,594 158,581 78,399 231,728 217,342 141,483 52.64%
-
Net Worth 2,761,030 2,756,911 2,731,851 2,730,360 2,685,924 2,621,090 2,594,189 4.22%
Dividend
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Div 131,262 67,788 66,803 - 114,277 52,755 51,856 85.21%
Div Payout % 70.14% 69.75% 99.77% - 69.83% 75.87% 124.18% -
Equity
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Net Worth 2,761,030 2,756,911 2,731,851 2,730,360 2,685,924 2,621,090 2,594,189 4.22%
NOSH 2,822,850 2,872,381 2,834,267 2,825,582 2,740,459 2,733,434 2,698,102 3.04%
Ratio Analysis
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
NP Margin 41.15% 29.03% 29.69% 29.93% 41.39% 24.24% 22.79% -
ROE 6.78% 3.53% 2.45% 1.23% 6.09% 2.65% 1.61% -
Per Share
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
RPS 16.11 11.66 7.97 3.96 14.43 10.50 6.82 76.90%
EPS 6.63 3.47 2.40 1.22 6.27 2.71 1.67 149.67%
DPS 4.65 2.36 2.36 0.00 4.17 1.93 1.93 79.24%
NAPS 0.9781 0.9598 0.9651 0.9663 0.9801 0.9589 0.9655 0.86%
Adjusted Per Share Value based on latest NOSH - 2,874,536
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
RPS 15.82 11.65 7.85 3.89 13.75 9.98 6.37 82.88%
EPS 6.51 3.38 2.33 1.16 5.69 2.42 1.45 170.91%
DPS 4.57 2.36 2.32 0.00 3.98 1.84 1.80 85.58%
NAPS 0.9605 0.9591 0.9504 0.9498 0.9344 0.9118 0.9025 4.22%
Price Multiplier on Financial Quarter End Date
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Date 31/12/24 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 -
Price 0.675 0.68 0.675 0.63 0.56 0.55 0.50 -
P/RPS 4.19 5.83 8.47 15.91 3.88 5.24 7.33 -31.00%
P/EPS 10.18 20.10 28.54 53.16 9.38 21.62 32.17 -53.40%
EY 9.82 4.98 3.50 1.88 10.66 4.63 3.11 114.48%
DY 6.89 3.47 3.50 0.00 7.45 3.51 3.86 46.88%
P/NAPS 0.69 0.71 0.70 0.65 0.57 0.57 0.52 20.64%
Price Multiplier on Announcement Date
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Date 22/01/25 24/10/24 24/07/24 24/04/24 30/01/24 25/10/23 25/07/23 -
Price 0.675 0.70 0.655 0.625 0.57 0.56 0.54 -
P/RPS 4.19 6.01 8.22 15.78 3.95 5.34 7.92 -34.46%
P/EPS 10.18 20.69 27.69 52.74 9.54 22.01 34.74 -55.71%
EY 9.82 4.83 3.61 1.90 10.48 4.54 2.88 125.70%
DY 6.89 3.37 3.60 0.00 7.32 3.45 3.57 54.70%
P/NAPS 0.69 0.73 0.68 0.65 0.58 0.58 0.56 14.85%

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