[CLMT] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[CLMT] CAPITALAND MALAYSIA TRUST
Announcement Date
19-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -80.85%
YoY- 9.53%
Quarter Report
Latest QR
Upcoming QR
CLMT's Result
CLMT's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 289,216 215,436 142,782 71,403 230,887 167,741 109,905 90.04%
PBT 250,465 201,816 167,258 34,442 179,814 134,700 107,134 75.69%
Tax 0 0 0 0 0 0 0 -
NP 250,465 201,816 167,258 34,442 179,814 134,700 107,134 75.69%
-
NP to SH 250,465 201,816 167,258 34,442 179,814 134,700 107,134 75.69%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 38,751 13,620 -24,476 36,961 51,073 33,041 2,771 475.82%
-
Net Worth 2,038,139 2,027,164 2,027,562 1,933,344 1,642,151 1,540,857 1,517,850 21.60%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 148,972 111,766 74,101 36,914 117,928 56,547 55,635 92.25%
Div Payout % 59.48% 55.38% 44.30% 107.18% 65.58% 41.98% 51.93% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 2,038,139 2,027,164 2,027,562 1,933,344 1,642,151 1,540,857 1,517,850 21.60%
NOSH 1,765,081 1,765,669 1,764,324 1,766,256 1,498,450 1,449,946 1,426,551 15.17%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 86.60% 93.68% 117.14% 48.24% 77.88% 80.30% 97.48% -
ROE 12.29% 9.96% 8.25% 1.78% 10.95% 8.74% 7.06% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 16.39 12.20 8.09 4.04 15.41 11.57 7.70 65.09%
EPS 14.19 11.43 9.48 1.95 12.00 9.29 7.51 52.54%
DPS 8.44 6.33 4.20 2.09 7.87 3.90 3.90 66.91%
NAPS 1.1547 1.1481 1.1492 1.0946 1.0959 1.0627 1.064 5.57%
Adjusted Per Share Value based on latest NOSH - 1,766,256
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 10.20 7.60 5.04 2.52 8.15 5.92 3.88 89.92%
EPS 8.84 7.12 5.90 1.22 6.34 4.75 3.78 75.73%
DPS 5.26 3.94 2.61 1.30 4.16 2.00 1.96 92.53%
NAPS 0.7191 0.7152 0.7154 0.6821 0.5794 0.5437 0.5355 21.60%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.80 1.77 1.57 1.38 1.44 1.31 1.24 -
P/RPS 10.99 14.51 19.40 34.14 9.35 11.32 16.10 -22.38%
P/EPS 12.68 15.49 16.56 70.77 12.00 14.10 16.51 -16.06%
EY 7.88 6.46 6.04 1.41 8.33 7.09 6.06 19.03%
DY 4.69 3.58 2.68 1.51 5.47 2.98 3.15 30.23%
P/NAPS 1.56 1.54 1.37 1.26 1.31 1.23 1.17 21.03%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 22/01/13 18/10/12 20/07/12 19/04/12 20/01/12 13/10/11 12/07/11 -
Price 1.89 1.82 1.57 1.38 1.45 1.28 1.29 -
P/RPS 11.53 14.92 19.40 34.14 9.41 11.06 16.74 -21.91%
P/EPS 13.32 15.92 16.56 70.77 12.08 13.78 17.18 -15.53%
EY 7.51 6.28 6.04 1.41 8.28 7.26 5.82 18.43%
DY 4.47 3.48 2.68 1.51 5.43 3.05 3.02 29.72%
P/NAPS 1.64 1.59 1.37 1.26 1.32 1.20 1.21 22.35%

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