[CLMT] YoY Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[CLMT] CAPITALAND MALAYSIA TRUST
Announcement Date
27-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -238.18%
YoY- 64.03%
Quarter Report
Latest QR
Upcoming QR
CLMT's Result
CLMT's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 395,390 275,817 224,107 261,399 342,276 350,146 368,934 1.16%
PBT 166,332 48,686 -35,883 -96,771 92,095 135,628 162,100 0.43%
Tax -2,670 1,738 5,490 12,267 -19,495 0 0 -
NP 163,662 50,424 -30,393 -84,504 72,600 135,628 162,100 0.15%
-
NP to SH 163,662 50,424 -30,393 -84,504 72,600 135,628 162,100 0.15%
-
Tax Rate 1.61% -3.57% - - 21.17% 0.00% 0.00% -
Total Cost 231,728 225,393 254,500 345,903 269,676 214,518 206,834 1.91%
-
Net Worth 2,685,924 2,372,676 2,370,364 2,402,936 2,539,659 2,587,313 2,604,044 0.51%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 114,277 88,498 39,207 61,915 128,234 161,489 167,503 -6.17%
Div Payout % 69.83% 175.51% 0.00% 0.00% 176.63% 119.07% 103.33% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 2,685,924 2,372,676 2,370,364 2,402,936 2,539,659 2,587,313 2,604,044 0.51%
NOSH 2,740,459 2,206,935 2,130,855 2,063,846 2,051,752 2,044,176 2,037,752 5.05%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 41.39% 18.28% -13.56% -32.33% 21.21% 38.73% 43.94% -
ROE 6.09% 2.13% -1.28% -3.52% 2.86% 5.24% 6.22% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 14.43 12.50 10.52 12.67 16.68 17.13 18.10 -3.70%
EPS 6.27 2.33 -1.44 -4.11 3.55 6.64 7.97 -3.91%
DPS 4.17 4.01 1.84 3.00 6.25 7.90 8.22 -10.69%
NAPS 0.9801 1.0751 1.1124 1.1643 1.2378 1.2657 1.2779 -4.32%
Adjusted Per Share Value based on latest NOSH - 2,130,855
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 13.99 9.76 7.93 9.25 12.11 12.39 13.06 1.15%
EPS 5.79 1.78 -1.08 -2.99 2.57 4.80 5.74 0.14%
DPS 4.04 3.13 1.39 2.19 4.54 5.72 5.93 -6.19%
NAPS 0.9506 0.8397 0.8389 0.8504 0.8988 0.9157 0.9216 0.51%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.56 0.535 0.575 0.625 1.00 1.01 1.83 -
P/RPS 3.88 4.28 5.47 4.93 5.99 5.90 10.11 -14.74%
P/EPS 9.38 23.42 -40.31 -15.26 28.26 15.22 23.00 -13.87%
EY 10.66 4.27 -2.48 -6.55 3.54 6.57 4.35 16.10%
DY 7.45 7.50 3.20 4.80 6.25 7.82 4.49 8.80%
P/NAPS 0.57 0.50 0.52 0.54 0.81 0.80 1.43 -14.20%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 30/01/24 19/01/23 27/01/22 22/01/21 22/01/20 29/01/19 24/01/18 -
Price 0.57 0.545 0.58 0.62 1.01 1.06 1.39 -
P/RPS 3.95 4.36 5.51 4.90 6.05 6.19 7.68 -10.48%
P/EPS 9.54 23.85 -40.66 -15.14 28.54 15.98 17.47 -9.58%
EY 10.48 4.19 -2.46 -6.60 3.50 6.26 5.72 10.61%
DY 7.32 7.36 3.17 4.84 6.19 7.45 5.91 3.62%
P/NAPS 0.58 0.51 0.52 0.53 0.82 0.84 1.09 -9.97%

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