[CLMT] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[CLMT] CAPITALAND MALAYSIA TRUST
Announcement Date
22-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 40.77%
YoY- 7.84%
Quarter Report
Latest QR
Upcoming QR
CLMT's Result
CLMT's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 93,272 80,292 78,802 73,780 63,145 51,251 0 -
PBT 46,682 57,575 41,850 48,649 45,114 28,111 0 -
Tax 0 0 0 0 0 0 0 -
NP 46,682 57,575 41,850 48,649 45,114 28,111 0 -
-
NP to SH 46,682 57,575 41,850 48,649 45,114 28,111 0 -
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - -
Total Cost 46,590 22,717 36,952 25,131 18,031 23,140 0 -
-
Net Worth 2,588,931 2,207,041 2,123,355 2,042,727 1,797,834 1,390,548 0 -
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 80,632 40,160 39,722 37,327 32,646 - - -
Div Payout % 172.73% 69.75% 94.92% 76.73% 72.36% - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 2,588,931 2,207,041 2,123,355 2,042,727 1,797,834 1,390,548 0 -
NOSH 2,020,865 1,777,006 1,773,305 1,769,054 1,640,509 1,351,490 0 -
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 50.05% 71.71% 53.11% 65.94% 71.45% 54.85% 0.00% -
ROE 1.80% 2.61% 1.97% 2.38% 2.51% 2.02% 0.00% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 4.62 4.52 4.44 4.17 3.85 3.79 0.00 -
EPS 2.31 3.24 2.36 2.75 2.75 2.08 0.00 -
DPS 3.99 2.26 2.24 2.11 1.99 0.00 0.00 -
NAPS 1.2811 1.242 1.1974 1.1547 1.0959 1.0289 1.0289 3.71%
Adjusted Per Share Value based on latest NOSH - 1,769,054
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 3.30 2.84 2.79 2.61 2.23 1.81 0.00 -
EPS 1.65 2.04 1.48 1.72 1.60 0.99 0.00 -
DPS 2.85 1.42 1.41 1.32 1.16 0.00 0.00 -
NAPS 0.9162 0.7811 0.7515 0.7229 0.6363 0.4921 1.0289 -1.91%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 - -
Price 1.38 1.43 1.40 1.80 1.44 1.12 0.00 -
P/RPS 29.90 31.65 31.50 43.16 37.41 29.53 0.00 -
P/EPS 59.74 44.14 59.32 65.45 52.36 53.85 0.00 -
EY 1.67 2.27 1.69 1.53 1.91 1.86 0.00 -
DY 2.89 1.58 1.60 1.17 1.38 0.00 0.00 -
P/NAPS 1.08 1.15 1.17 1.56 1.31 1.09 0.00 -
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 20/01/16 20/01/15 23/01/14 22/01/13 20/01/12 21/01/11 - -
Price 1.43 1.44 1.38 1.89 1.45 1.10 0.00 -
P/RPS 30.98 31.87 31.05 45.32 37.67 29.01 0.00 -
P/EPS 61.90 44.44 58.47 68.73 52.73 52.88 0.00 -
EY 1.62 2.25 1.71 1.46 1.90 1.89 0.00 -
DY 2.79 1.57 1.62 1.12 1.37 0.00 0.00 -
P/NAPS 1.12 1.16 1.15 1.64 1.32 1.07 0.00 -

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