[CLMT] YoY Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[CLMT] CAPITALAND MALAYSIA TRUST
Announcement Date
22-Jan-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 7.32%
YoY- -46.47%
Quarter Report
Latest QR
Upcoming QR
CLMT's Result
CLMT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 275,817 224,107 261,399 342,276 350,146 368,934 372,617 -4.88%
PBT 48,686 -35,883 -96,771 92,095 135,628 162,100 167,759 -18.62%
Tax 1,738 5,490 12,267 -19,495 0 0 0 -
NP 50,424 -30,393 -84,504 72,600 135,628 162,100 167,759 -18.14%
-
NP to SH 50,424 -30,393 -84,504 72,600 135,628 162,100 167,759 -18.14%
-
Tax Rate -3.57% - - 21.17% 0.00% 0.00% 0.00% -
Total Cost 225,393 254,500 345,903 269,676 214,518 206,834 204,858 1.60%
-
Net Worth 2,372,676 2,370,364 2,402,936 2,539,659 2,587,313 2,604,044 2,595,903 -1.48%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 88,498 39,207 61,915 128,234 161,489 167,503 171,004 -10.39%
Div Payout % 175.51% 0.00% 0.00% 176.63% 119.07% 103.33% 101.93% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 2,372,676 2,370,364 2,402,936 2,539,659 2,587,313 2,604,044 2,595,903 -1.48%
NOSH 2,206,935 2,130,855 2,063,846 2,051,752 2,044,176 2,037,752 2,028,524 1.41%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 18.28% -13.56% -32.33% 21.21% 38.73% 43.94% 45.02% -
ROE 2.13% -1.28% -3.52% 2.86% 5.24% 6.22% 6.46% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 12.50 10.52 12.67 16.68 17.13 18.10 18.37 -6.21%
EPS 2.33 -1.44 -4.11 3.55 6.64 7.97 8.27 -19.02%
DPS 4.01 1.84 3.00 6.25 7.90 8.22 8.43 -11.64%
NAPS 1.0751 1.1124 1.1643 1.2378 1.2657 1.2779 1.2797 -2.86%
Adjusted Per Share Value based on latest NOSH - 2,051,752
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 9.76 7.93 9.25 12.11 12.39 13.06 13.19 -4.89%
EPS 1.78 -1.08 -2.99 2.57 4.80 5.74 5.94 -18.18%
DPS 3.13 1.39 2.19 4.54 5.72 5.93 6.05 -10.39%
NAPS 0.8397 0.8389 0.8504 0.8988 0.9157 0.9216 0.9187 -1.48%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.535 0.575 0.625 1.00 1.01 1.83 1.53 -
P/RPS 4.28 5.47 4.93 5.99 5.90 10.11 8.33 -10.50%
P/EPS 23.42 -40.31 -15.26 28.26 15.22 23.00 18.50 4.00%
EY 4.27 -2.48 -6.55 3.54 6.57 4.35 5.41 -3.86%
DY 7.50 3.20 4.80 6.25 7.82 4.49 5.51 5.27%
P/NAPS 0.50 0.52 0.54 0.81 0.80 1.43 1.20 -13.57%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 19/01/23 27/01/22 22/01/21 22/01/20 29/01/19 24/01/18 24/01/17 -
Price 0.545 0.58 0.62 1.01 1.06 1.39 1.66 -
P/RPS 4.36 5.51 4.90 6.05 6.19 7.68 9.04 -11.43%
P/EPS 23.85 -40.66 -15.14 28.54 15.98 17.47 20.07 2.91%
EY 4.19 -2.46 -6.60 3.50 6.26 5.72 4.98 -2.83%
DY 7.36 3.17 4.84 6.19 7.45 5.91 5.08 6.37%
P/NAPS 0.51 0.52 0.53 0.82 0.84 1.09 1.30 -14.43%

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