[CLMT] QoQ 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- 42.43%
YoY- -3.52%
Quarter Report
Latest QR
Upcoming QR
CLMT's Result
CLMT's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 87,354 89,733 92,008 92,668 91,814 92,444 93,458 -4.41%
PBT 32,193 37,253 53,646 40,076 28,138 40,240 42,399 -16.81%
Tax 0 0 0 0 0 0 0 -
NP 32,193 37,253 53,646 40,076 28,138 40,240 42,399 -16.81%
-
NP to SH 32,193 37,253 53,646 40,076 28,138 40,240 42,399 -16.81%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 55,161 52,480 38,362 52,592 63,676 52,204 51,059 5.30%
-
Net Worth 2,596,095 2,604,666 2,604,044 2,591,206 2,588,666 2,602,501 2,596,076 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 - 83,140 - 84,233 - 85,812 -2.96%
Div Payout % 254.82% - 154.98% - 299.36% - 202.39% -
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 2,596,076 0.00%
NOSH 2,040,635 2,040,635 2,037,752 2,037,752 2,034,635 2,034,635 2,028,660 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 36.85% 41.52% 58.31% 43.25% 30.65% 43.53% 45.37% -
ROE 1.24% 1.43% 2.06% 1.55% 1.09% 1.55% 1.63% -
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 4.28 4.40 4.52 4.55 4.51 4.54 4.61 -4.84%
EPS 1.58 1.83 2.63 1.97 1.38 1.98 2.09 -17.05%
DPS 4.02 0.00 4.08 0.00 4.14 0.00 4.23 -3.34%
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 3.09 3.18 3.26 3.28 3.25 3.27 3.31 -4.49%
EPS 1.14 1.32 1.90 1.42 1.00 1.42 1.50 -16.76%
DPS 2.90 0.00 2.94 0.00 2.98 0.00 3.04 -3.10%
NAPS 0.9188 0.9218 0.9216 0.9171 0.9162 0.921 0.9188 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 28.03 24.56 40.53 31.23 33.91 35.88 33.21 -10.71%
P/EPS 76.07 59.16 69.51 72.20 110.63 82.42 73.21 2.59%
EY 1.31 1.69 1.44 1.38 0.90 1.21 1.37 -2.94%
DY 3.35 0.00 2.23 0.00 2.71 0.00 2.76 13.82%
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 28.97 25.92 30.79 32.11 34.35 34.99 36.03 -13.56%
P/EPS 78.60 62.45 52.80 74.24 112.08 80.39 79.43 -0.69%
EY 1.27 1.60 1.89 1.35 0.89 1.24 1.26 0.52%
DY 3.24 0.00 2.94 0.00 2.67 0.00 2.55 17.36%
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