[CLMT] QoQ Quarter Result on 31-Mar-2024 [#1]

Stock
[CLMT] CAPITALAND MALAYSIA TRUST
Announcement Date
24-Apr-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
31-Mar-2024 [#1]
Profit Trend
QoQ- -64.42%
YoY- 178.16%
Quarter Report
Latest QR
Upcoming QR
CLMT's Result
CLMT's Financial Summary
View:
Show?
Quarter Result
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Revenue 119,984 109,240 113,652 111,884 108,510 103,636 104,755 9.42%
PBT 98,223 30,233 33,477 33,491 96,794 27,777 29,723 121.05%
Tax -8,250 -6 -7 -6 -2,670 0 0 -
NP 89,973 30,227 33,470 33,485 94,124 27,777 29,723 108.55%
-
NP to SH 89,973 30,227 33,470 33,485 94,124 27,777 29,723 108.55%
-
Tax Rate 8.40% 0.02% 0.02% 0.02% 2.76% 0.00% 0.00% -
Total Cost 30,011 79,013 80,182 78,399 14,386 75,859 75,032 -45.56%
-
Net Worth 2,811,584 2,756,911 2,731,851 2,730,360 2,685,924 2,621,090 2,594,189 5.48%
Dividend
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Div 65,826 - 66,803 - 61,386 - 31,973 61.48%
Div Payout % 73.16% - 199.59% - 65.22% - 107.57% -
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 2,811,584 2,756,911 2,731,851 2,730,360 2,685,924 2,621,090 2,594,189 5.48%
NOSH 2,874,536 2,872,381 2,834,267 2,825,582 2,740,459 2,733,434 2,698,102 4.29%
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 74.99% 27.67% 29.45% 29.93% 86.74% 26.80% 28.37% -
ROE 3.20% 1.10% 1.23% 1.23% 3.50% 1.06% 1.15% -
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 4.17 3.80 4.02 3.96 3.96 3.79 3.90 4.54%
EPS 3.13 1.07 1.18 1.22 3.44 1.03 1.11 98.96%
DPS 2.29 0.00 2.36 0.00 2.24 0.00 1.19 54.40%
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 - 2,825,582
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
RPS 4.17 3.80 3.95 3.89 3.77 3.61 3.64 9.44%
EPS 3.13 1.05 1.16 1.16 3.27 0.97 1.03 109.09%
DPS 2.29 0.00 2.32 0.00 2.14 0.00 1.11 61.70%
NAPS 0.9781 0.9591 0.9504 0.9498 0.9344 0.9118 0.9025 5.48%
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 16.17 17.88 16.81 15.91 14.14 14.51 12.82 16.65%
P/EPS 21.57 64.62 57.09 53.16 16.30 54.12 45.20 -38.79%
EY 4.64 1.55 1.75 1.88 6.13 1.85 2.21 63.59%
DY 3.39 0.00 3.50 0.00 4.00 0.00 2.38 26.45%
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 16.17 18.41 16.31 15.78 14.40 14.77 13.85 10.82%
P/EPS 21.57 66.52 55.39 52.74 16.60 55.11 48.81 -41.83%
EY 4.64 1.50 1.81 1.90 6.03 1.81 2.05 71.96%
DY 3.39 0.00 3.60 0.00 3.93 0.00 2.20 33.23%
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