[CLMT] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[CLMT] CAPITALAND MALAYSIA TRUST
Announcement Date
18-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 274.6%
YoY- -4.7%
Quarter Report
Latest QR
Upcoming QR
CLMT's Result
CLMT's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 184,258 185,652 160,599 157,195 148,938 142,782 109,905 8.98%
PBT 68,378 83,820 126,874 143,070 150,131 167,258 107,134 -7.20%
Tax 0 0 0 0 0 0 0 -
NP 68,378 83,820 126,874 143,070 150,131 167,258 107,134 -7.20%
-
NP to SH 68,378 83,820 126,874 143,070 150,131 167,258 107,134 -7.20%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 115,880 101,832 33,725 14,125 -1,193 -24,476 2,771 86.20%
-
Net Worth 2,588,666 2,592,143 2,258,108 2,188,651 2,116,334 2,027,562 1,517,850 9.29%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 84,233 85,034 82,032 80,410 76,922 74,101 55,635 7.15%
Div Payout % 123.19% 101.45% 64.66% 56.20% 51.24% 44.30% 51.93% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 2,588,666 2,592,143 2,258,108 2,188,651 2,116,334 2,027,562 1,517,850 9.29%
NOSH 2,034,635 2,024,637 1,779,438 1,775,061 1,768,327 1,764,324 1,426,551 6.09%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 37.11% 45.15% 79.00% 91.01% 100.80% 117.14% 97.48% -
ROE 2.64% 3.23% 5.62% 6.54% 7.09% 8.25% 7.06% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 9.06 9.17 9.03 8.86 8.42 8.09 7.70 2.74%
EPS 3.36 4.14 7.13 8.06 8.49 9.48 7.51 -12.53%
DPS 4.14 4.20 4.61 4.53 4.35 4.20 3.90 0.99%
NAPS 1.2723 1.2803 1.269 1.233 1.1968 1.1492 1.064 3.02%
Adjusted Per Share Value based on latest NOSH - 1,774,568
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 6.50 6.55 5.67 5.55 5.25 5.04 3.88 8.97%
EPS 2.41 2.96 4.48 5.05 5.30 5.90 3.78 -7.22%
DPS 2.97 3.00 2.89 2.84 2.71 2.61 1.96 7.16%
NAPS 0.9133 0.9146 0.7967 0.7722 0.7467 0.7154 0.5355 9.29%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.53 1.55 1.34 1.48 1.75 1.57 1.24 -
P/RPS 16.89 16.90 14.85 16.71 20.78 19.40 16.10 0.80%
P/EPS 45.53 37.44 18.79 18.36 20.61 16.56 16.51 18.40%
EY 2.20 2.67 5.32 5.45 4.85 6.04 6.06 -15.52%
DY 2.71 2.71 3.44 3.06 2.49 2.68 3.15 -2.47%
P/NAPS 1.20 1.21 1.06 1.20 1.46 1.37 1.17 0.42%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 19/07/17 19/07/16 16/07/15 18/07/14 19/07/13 20/07/12 12/07/11 -
Price 1.55 1.60 1.36 1.48 1.66 1.57 1.29 -
P/RPS 17.12 17.45 15.07 16.71 19.71 19.40 16.74 0.37%
P/EPS 46.12 38.65 19.07 18.36 19.55 16.56 17.18 17.87%
EY 2.17 2.59 5.24 5.45 5.11 6.04 5.82 -15.14%
DY 2.67 2.63 3.39 3.06 2.62 2.68 3.02 -2.03%
P/NAPS 1.22 1.25 1.07 1.20 1.39 1.37 1.21 0.13%

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