[CLMT] YoY Quarter Result on 30-Sep-2015 [#3]

Stock
[CLMT] CAPITALAND MALAYSIA TRUST
Announcement Date
16-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -40.8%
YoY- 46.93%
Quarter Report
Latest QR
Upcoming QR
CLMT's Result
CLMT's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 86,150 92,668 93,507 90,940 77,908 77,364 72,654 2.87%
PBT 31,556 40,076 41,540 52,467 35,710 37,679 34,558 -1.50%
Tax 0 0 0 0 0 0 0 -
NP 31,556 40,076 41,540 52,467 35,710 37,679 34,558 -1.50%
-
NP to SH 31,556 40,076 41,540 52,467 35,710 37,679 34,558 -1.50%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 54,594 52,592 51,967 38,473 42,198 39,685 38,096 6.17%
-
Net Worth 2,593,037 2,591,206 2,593,311 2,551,532 2,189,325 2,114,800 2,024,287 4.21%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - 37,664 39,978 37,555 -
Div Payout % - - - - 105.47% 106.10% 108.67% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 2,593,037 2,591,206 2,593,311 2,551,532 2,189,325 2,114,800 2,024,287 4.21%
NOSH 2,044,176 2,037,752 2,026,341 1,994,942 1,776,616 1,768,967 1,763,163 2.49%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 36.63% 43.25% 44.42% 57.69% 45.84% 48.70% 47.57% -
ROE 1.22% 1.55% 1.60% 2.06% 1.63% 1.78% 1.71% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 4.21 4.55 4.61 4.56 4.39 4.37 4.12 0.36%
EPS 1.55 1.97 2.05 2.63 2.01 2.13 1.96 -3.83%
DPS 0.00 0.00 0.00 0.00 2.12 2.26 2.13 -
NAPS 1.2685 1.2716 1.2798 1.279 1.2323 1.1955 1.1481 1.67%
Adjusted Per Share Value based on latest NOSH - 1,994,942
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 2.99 3.22 3.25 3.16 2.71 2.69 2.52 2.88%
EPS 1.10 1.39 1.44 1.82 1.24 1.31 1.20 -1.43%
DPS 0.00 0.00 0.00 0.00 1.31 1.39 1.30 -
NAPS 0.9004 0.8997 0.9005 0.886 0.7602 0.7343 0.7029 4.21%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.14 1.42 1.55 1.41 1.43 1.57 1.77 -
P/RPS 27.05 31.23 33.59 30.93 32.61 35.90 42.95 -7.41%
P/EPS 73.85 72.20 75.61 53.61 71.14 73.71 90.31 -3.29%
EY 1.35 1.38 1.32 1.87 1.41 1.36 1.11 3.31%
DY 0.00 0.00 0.00 0.00 1.48 1.44 1.20 -
P/NAPS 0.90 1.12 1.21 1.10 1.16 1.31 1.54 -8.55%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 24/10/18 25/10/17 20/10/16 16/10/15 21/10/14 24/10/13 18/10/12 -
Price 1.11 1.46 1.54 1.40 1.43 1.55 1.82 -
P/RPS 26.34 32.11 33.37 30.71 32.61 35.44 44.17 -8.25%
P/EPS 71.91 74.24 75.12 53.23 71.14 72.77 92.86 -4.16%
EY 1.39 1.35 1.33 1.88 1.41 1.37 1.08 4.29%
DY 0.00 0.00 0.00 0.00 1.48 1.46 1.17 -
P/NAPS 0.88 1.15 1.20 1.09 1.16 1.30 1.59 -9.38%

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