[CLMT] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[CLMT] CAPITALAND MALAYSIA TRUST
Announcement Date
16-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -33.48%
YoY- 6.54%
Quarter Report
Latest QR
Upcoming QR
CLMT's Result
CLMT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 369,776 374,572 323,932 315,888 297,536 285,612 210,716 9.81%
PBT 160,960 164,196 152,976 152,772 143,392 137,768 125,776 4.19%
Tax 0 0 0 0 0 0 0 -
NP 160,960 164,196 152,976 152,772 143,392 137,768 125,776 4.19%
-
NP to SH 160,960 164,196 152,976 152,772 143,392 137,768 125,776 4.19%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 208,816 210,376 170,956 163,116 154,144 147,844 84,940 16.15%
-
Net Worth 2,602,501 2,588,109 2,207,479 2,124,596 2,036,449 1,933,344 1,400,477 10.86%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - 164,851 153,987 147,659 94,332 -
Div Payout % - - - 107.91% 107.39% 107.18% 75.00% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 2,602,501 2,588,109 2,207,479 2,124,596 2,036,449 1,933,344 1,400,477 10.86%
NOSH 2,034,635 2,022,118 1,778,790 1,776,418 1,765,911 1,766,256 1,355,344 6.99%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 43.53% 43.84% 47.22% 48.36% 48.19% 48.24% 59.69% -
ROE 6.18% 6.34% 6.93% 7.19% 7.04% 7.13% 8.98% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 18.17 18.52 18.21 17.78 16.85 16.17 15.55 2.62%
EPS 7.92 8.12 8.60 8.60 8.12 7.80 9.28 -2.60%
DPS 0.00 0.00 0.00 9.28 8.72 8.36 6.96 -
NAPS 1.2791 1.2799 1.241 1.196 1.1532 1.0946 1.0333 3.61%
Adjusted Per Share Value based on latest NOSH - 1,776,418
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 12.84 13.01 11.25 10.97 10.33 9.92 7.32 9.80%
EPS 5.59 5.70 5.31 5.30 4.98 4.78 4.37 4.18%
DPS 0.00 0.00 0.00 5.72 5.35 5.13 3.28 -
NAPS 0.9037 0.8987 0.7665 0.7377 0.7071 0.6713 0.4863 10.86%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.63 1.44 1.46 1.47 1.89 1.38 1.08 -
P/RPS 8.97 7.77 8.02 8.27 11.22 8.53 6.95 4.34%
P/EPS 20.60 17.73 16.98 17.09 23.28 17.69 11.64 9.97%
EY 4.85 5.64 5.89 5.85 4.30 5.65 8.59 -9.07%
DY 0.00 0.00 0.00 6.31 4.61 6.06 6.44 -
P/NAPS 1.27 1.13 1.18 1.23 1.64 1.26 1.05 3.21%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 18/04/17 14/04/16 15/04/15 16/04/14 16/04/13 19/04/12 18/04/11 -
Price 1.59 1.47 1.54 1.42 1.88 1.38 1.12 -
P/RPS 8.75 7.94 8.46 7.99 11.16 8.53 7.20 3.29%
P/EPS 20.10 18.10 17.91 16.51 23.15 17.69 12.07 8.86%
EY 4.98 5.52 5.58 6.06 4.32 5.65 8.29 -8.13%
DY 0.00 0.00 0.00 6.54 4.64 6.06 6.21 -
P/NAPS 1.24 1.15 1.24 1.19 1.63 1.26 1.08 2.32%

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