[CLMT] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[CLMT] CAPITALAND MALAYSIA TRUST
Announcement Date
24-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -77.02%
YoY- -7.42%
Quarter Report
Latest QR
Upcoming QR
CLMT's Result
CLMT's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 350,146 263,237 177,087 89,733 368,934 276,926 184,258 53.24%
PBT 135,628 101,002 69,446 37,253 162,100 108,454 68,378 57.66%
Tax 0 0 0 0 0 0 0 -
NP 135,628 101,002 69,446 37,253 162,100 108,454 68,378 57.66%
-
NP to SH 135,628 101,002 69,446 37,253 162,100 108,454 68,378 57.66%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 214,518 162,235 107,641 52,480 206,834 168,472 115,880 50.59%
-
Net Worth 2,587,313 2,593,037 2,596,095 2,604,666 2,604,044 2,591,206 2,588,666 -0.03%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 161,489 82,175 82,033 - 167,503 84,362 84,233 54.14%
Div Payout % 119.07% 81.36% 118.13% - 103.33% 77.79% 123.19% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 2,587,313 2,593,037 2,596,095 2,604,666 2,604,044 2,591,206 2,588,666 -0.03%
NOSH 2,044,176 2,044,176 2,040,635 2,040,635 2,037,752 2,037,752 2,034,635 0.31%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 38.73% 38.37% 39.22% 41.52% 43.94% 39.16% 37.11% -
ROE 5.24% 3.90% 2.68% 1.43% 6.22% 4.19% 2.64% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 17.13 12.88 8.68 4.40 18.10 13.59 9.06 52.72%
EPS 6.64 4.95 3.41 1.83 7.97 5.33 3.36 57.28%
DPS 7.90 4.02 4.02 0.00 8.22 4.14 4.14 53.66%
NAPS 1.2657 1.2685 1.2722 1.2764 1.2779 1.2716 1.2723 -0.34%
Adjusted Per Share Value based on latest NOSH - 2,040,635
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 12.35 9.29 6.25 3.17 13.02 9.77 6.50 53.22%
EPS 4.79 3.56 2.45 1.31 5.72 3.83 2.41 57.88%
DPS 5.70 2.90 2.89 0.00 5.91 2.98 2.97 54.25%
NAPS 0.9129 0.9149 0.916 0.919 0.9188 0.9142 0.9133 -0.02%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.01 1.14 1.20 1.08 1.83 1.42 1.53 -
P/RPS 5.90 8.85 13.83 24.56 10.11 10.45 16.89 -50.30%
P/EPS 15.22 23.07 35.26 59.16 23.00 26.68 45.53 -51.73%
EY 6.57 4.33 2.84 1.69 4.35 3.75 2.20 106.96%
DY 7.82 3.53 3.35 0.00 4.49 2.92 2.71 102.29%
P/NAPS 0.80 0.90 0.94 0.85 1.43 1.12 1.20 -23.62%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 29/01/19 24/10/18 25/07/18 24/04/18 24/01/18 25/10/17 19/07/17 -
Price 1.06 1.11 1.24 1.14 1.39 1.46 1.55 -
P/RPS 6.19 8.62 14.29 25.92 7.68 10.74 17.12 -49.15%
P/EPS 15.98 22.47 36.44 62.45 17.47 27.43 46.12 -50.57%
EY 6.26 4.45 2.74 1.60 5.72 3.65 2.17 102.25%
DY 7.45 3.62 3.24 0.00 5.91 2.84 2.67 97.82%
P/NAPS 0.84 0.88 0.97 0.89 1.09 1.15 1.22 -21.97%

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