[CLMT] YoY Quarter Result on 31-Dec-2024 [#4]

Stock
[CLMT] CAPITALAND MALAYSIA TRUST
Announcement Date
22-Jan-2025
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
31-Dec-2024 [#4]
Profit Trend
QoQ- 197.66%
YoY- -4.41%
Quarter Report
Latest QR
Upcoming QR
CLMT's Result
CLMT's Financial Summary
View:
Show?
Quarter Result
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Revenue 119,984 108,510 68,899 66,062 66,941 85,802 86,909 5.51%
PBT 98,223 96,794 -16,409 -57,879 -142,459 31,607 34,626 18.95%
Tax -8,250 -2,670 1,738 5,490 12,267 -9,743 0 -
NP 89,973 94,124 -14,671 -52,389 -130,192 21,864 34,626 17.23%
-
NP to SH 89,973 94,124 -14,671 -52,389 -130,192 21,864 34,626 17.23%
-
Tax Rate 8.40% 2.76% - - - 30.83% 0.00% -
Total Cost 30,011 14,386 83,570 118,451 197,133 63,938 52,283 -8.82%
-
Net Worth 2,811,584 2,685,924 2,372,676 2,370,364 2,402,936 2,539,659 2,587,313 1.39%
Dividend
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Div 65,826 61,386 45,462 20,882 41,070 62,168 79,314 -3.05%
Div Payout % 73.16% 65.22% 0.00% 0.00% 0.00% 284.34% 229.06% -
Equity
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Net Worth 2,811,584 2,685,924 2,372,676 2,370,364 2,402,936 2,539,659 2,587,313 1.39%
NOSH 2,874,536 2,740,459 2,206,935 2,130,855 2,063,846 2,051,752 2,044,176 5.84%
Ratio Analysis
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
NP Margin 74.99% 86.74% -21.29% -79.30% -194.49% 25.48% 39.84% -
ROE 3.20% 3.50% -0.62% -2.21% -5.42% 0.86% 1.34% -
Per Share
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 4.17 3.96 3.12 3.10 3.24 4.18 4.25 -0.31%
EPS 3.13 3.44 -0.67 -2.46 -6.32 1.07 1.69 10.80%
DPS 2.29 2.24 2.06 0.98 1.99 3.03 3.88 -8.40%
NAPS 0.9781 0.9801 1.0751 1.1124 1.1643 1.2378 1.2657 -4.20%
Adjusted Per Share Value based on latest NOSH - 2,874,536
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 4.17 3.77 2.40 2.30 2.33 2.98 3.02 5.51%
EPS 3.13 3.27 -0.51 -1.82 -4.53 0.76 1.20 17.30%
DPS 2.29 2.14 1.58 0.73 1.43 2.16 2.76 -3.06%
NAPS 0.9781 0.9344 0.8254 0.8246 0.8359 0.8835 0.9001 1.39%
Price Multiplier on Financial Quarter End Date
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Date 31/12/24 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 -
Price 0.675 0.56 0.535 0.575 0.625 1.00 1.01 -
P/RPS 16.17 14.14 17.14 18.55 19.27 23.91 23.76 -6.20%
P/EPS 21.57 16.30 -80.48 -23.39 -9.91 93.84 59.63 -15.57%
EY 4.64 6.13 -1.24 -4.28 -10.09 1.07 1.68 18.43%
DY 3.39 4.00 3.85 1.70 3.18 3.03 3.84 -2.05%
P/NAPS 0.69 0.57 0.50 0.52 0.54 0.81 0.80 -2.43%
Price Multiplier on Announcement Date
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Date 22/01/25 30/01/24 19/01/23 27/01/22 22/01/21 22/01/20 29/01/19 -
Price 0.675 0.57 0.545 0.58 0.62 1.01 1.06 -
P/RPS 16.17 14.40 17.46 18.71 19.12 24.15 24.93 -6.95%
P/EPS 21.57 16.60 -81.98 -23.59 -9.83 94.78 62.58 -16.25%
EY 4.64 6.03 -1.22 -4.24 -10.17 1.06 1.60 19.39%
DY 3.39 3.93 3.78 1.69 3.21 3.00 3.66 -1.26%
P/NAPS 0.69 0.58 0.51 0.52 0.53 0.82 0.84 -3.22%

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