[CLMT] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[CLMT] CAPITALAND MALAYSIA TRUST
Announcement Date
24-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -67.03%
YoY- 9.03%
Quarter Report
Latest QR
Upcoming QR
CLMT's Result
CLMT's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 93,507 90,940 77,908 77,364 72,654 57,836 43,385 13.64%
PBT 41,540 52,467 35,710 37,679 34,558 27,566 81,285 -10.57%
Tax 0 0 0 0 0 0 0 -
NP 41,540 52,467 35,710 37,679 34,558 27,566 81,285 -10.57%
-
NP to SH 41,540 52,467 35,710 37,679 34,558 27,566 81,285 -10.57%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 51,967 38,473 42,198 39,685 38,096 30,270 -37,900 -
-
Net Worth 2,593,311 2,551,532 2,189,325 2,114,800 2,024,287 1,592,086 1,390,756 10.93%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - 37,664 39,978 37,555 - - -
Div Payout % - - 105.47% 106.10% 108.67% - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 2,593,311 2,551,532 2,189,325 2,114,800 2,024,287 1,592,086 1,390,756 10.93%
NOSH 2,026,341 1,994,942 1,776,616 1,768,967 1,763,163 1,498,152 1,350,249 6.99%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 44.42% 57.69% 45.84% 48.70% 47.57% 47.66% 187.36% -
ROE 1.60% 2.06% 1.63% 1.78% 1.71% 1.73% 5.84% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 4.61 4.56 4.39 4.37 4.12 3.86 3.21 6.21%
EPS 2.05 2.63 2.01 2.13 1.96 1.84 6.02 -16.42%
DPS 0.00 0.00 2.12 2.26 2.13 0.00 0.00 -
NAPS 1.2798 1.279 1.2323 1.1955 1.1481 1.0627 1.03 3.68%
Adjusted Per Share Value based on latest NOSH - 1,768,967
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 3.31 3.22 2.76 2.74 2.57 2.05 1.54 13.58%
EPS 1.47 1.86 1.26 1.33 1.22 0.98 2.88 -10.59%
DPS 0.00 0.00 1.33 1.41 1.33 0.00 0.00 -
NAPS 0.9178 0.903 0.7748 0.7484 0.7164 0.5635 0.4922 10.93%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.55 1.41 1.43 1.57 1.77 1.31 1.10 -
P/RPS 33.59 30.93 32.61 35.90 42.95 33.93 34.23 -0.31%
P/EPS 75.61 53.61 71.14 73.71 90.31 71.20 18.27 26.68%
EY 1.32 1.87 1.41 1.36 1.11 1.40 5.47 -21.07%
DY 0.00 0.00 1.48 1.44 1.20 0.00 0.00 -
P/NAPS 1.21 1.10 1.16 1.31 1.54 1.23 1.07 2.06%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 20/10/16 16/10/15 21/10/14 24/10/13 18/10/12 13/10/11 15/10/10 -
Price 1.54 1.40 1.43 1.55 1.82 1.28 1.11 -
P/RPS 33.37 30.71 32.61 35.44 44.17 33.16 34.55 -0.57%
P/EPS 75.12 53.23 71.14 72.77 92.86 69.57 18.44 26.34%
EY 1.33 1.88 1.41 1.37 1.08 1.44 5.42 -20.85%
DY 0.00 0.00 1.48 1.46 1.17 0.00 0.00 -
P/NAPS 1.20 1.09 1.16 1.30 1.59 1.20 1.08 1.76%

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