[CLMT] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[CLMT] CAPITALAND MALAYSIA TRUST
Announcement Date
22-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 149.5%
YoY- -1.48%
Quarter Report
Latest QR
Upcoming QR
CLMT's Result
CLMT's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 225,536 183,244 135,915 109,369 124,413 172,753 177,087 4.10%
PBT 66,968 41,761 43,655 19,174 19,462 32,079 69,446 -0.60%
Tax -13 0 0 0 0 -9,752 0 -
NP 66,955 41,761 43,655 19,174 19,462 22,327 69,446 -0.60%
-
NP to SH 66,955 41,761 43,655 19,174 19,462 22,327 69,446 -0.60%
-
Tax Rate 0.02% 0.00% 0.00% 0.00% 0.00% 30.40% 0.00% -
Total Cost 158,581 141,483 92,260 90,195 104,951 150,426 107,641 6.66%
-
Net Worth 2,731,851 2,594,189 2,384,739 2,429,241 2,542,102 2,543,772 2,596,095 0.85%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 66,803 51,856 42,026 18,150 20,759 65,822 82,033 -3.36%
Div Payout % 99.77% 124.18% 96.27% 94.66% 106.67% 294.81% 118.13% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 2,731,851 2,594,189 2,384,739 2,429,241 2,542,102 2,543,772 2,596,095 0.85%
NOSH 2,834,267 2,698,102 2,155,209 2,110,549 2,055,387 2,044,176 2,040,635 5.62%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 29.69% 22.79% 32.12% 17.53% 15.64% 12.92% 39.22% -
ROE 2.45% 1.61% 1.83% 0.79% 0.77% 0.88% 2.68% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 7.97 6.82 6.31 5.18 6.05 8.45 8.68 -1.41%
EPS 2.40 1.67 2.04 0.92 0.95 1.09 3.41 -5.68%
DPS 2.36 1.93 1.95 0.86 1.01 3.22 4.02 -8.48%
NAPS 0.9651 0.9655 1.1065 1.151 1.2368 1.2444 1.2722 -4.49%
Adjusted Per Share Value based on latest NOSH - 2,110,549
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 7.83 6.36 4.72 3.80 4.32 6.00 6.15 4.10%
EPS 2.32 1.45 1.52 0.67 0.68 0.78 2.41 -0.63%
DPS 2.32 1.80 1.46 0.63 0.72 2.29 2.85 -3.36%
NAPS 0.9486 0.9008 0.828 0.8435 0.8827 0.8833 0.9014 0.85%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.675 0.50 0.57 0.62 0.795 1.04 1.20 -
P/RPS 8.47 7.33 9.04 11.96 13.13 12.31 13.83 -7.83%
P/EPS 28.54 32.17 28.14 68.25 83.96 95.22 35.26 -3.45%
EY 3.50 3.11 3.55 1.47 1.19 1.05 2.84 3.54%
DY 3.50 3.86 3.42 1.39 1.27 3.10 3.35 0.73%
P/NAPS 0.70 0.52 0.52 0.54 0.64 0.84 0.94 -4.79%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 24/07/24 25/07/23 22/07/22 22/07/21 21/07/20 25/07/19 25/07/18 -
Price 0.655 0.54 0.565 0.625 0.71 1.07 1.24 -
P/RPS 8.22 7.92 8.96 12.06 11.73 12.66 14.29 -8.79%
P/EPS 27.69 34.74 27.89 68.80 74.98 97.97 36.44 -4.46%
EY 3.61 2.88 3.59 1.45 1.33 1.02 2.74 4.69%
DY 3.60 3.57 3.45 1.38 1.42 3.01 3.24 1.76%
P/NAPS 0.68 0.56 0.51 0.54 0.57 0.86 0.97 -5.74%

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