[CLMT] YoY TTM Result on 30-Jun-2016 [#2]

Stock
[CLMT] CAPITALAND MALAYSIA TRUST
Announcement Date
19-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -20.04%
YoY- -16.89%
Quarter Report
Latest QR
Upcoming QR
CLMT's Result
CLMT's Financial Summary
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 345,812 361,763 371,223 369,864 318,799 313,361 295,372 2.66%
PBT 98,261 163,168 152,317 182,969 220,159 222,599 233,338 -13.41%
Tax -9,752 0 0 0 0 0 0 -
NP 88,509 163,168 152,317 182,969 220,159 222,599 233,338 -14.91%
-
NP to SH 88,509 163,168 152,317 182,969 220,159 222,599 233,338 -14.91%
-
Tax Rate 9.92% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 257,303 198,595 218,906 186,895 98,640 90,762 62,034 26.74%
-
Net Worth 2,543,772 2,596,095 2,588,666 2,595,247 2,258,463 2,188,043 2,117,242 3.10%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 145,136 165,173 170,046 165,769 159,869 160,131 151,768 -0.74%
Div Payout % 163.98% 101.23% 111.64% 90.60% 72.62% 71.94% 65.04% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 2,543,772 2,596,095 2,588,666 2,595,247 2,258,463 2,188,043 2,117,242 3.10%
NOSH 2,044,176 2,040,635 2,034,635 2,027,061 1,779,718 1,774,568 1,769,086 2.43%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 25.59% 45.10% 41.03% 49.47% 69.06% 71.04% 79.00% -
ROE 3.48% 6.29% 5.88% 7.05% 9.75% 10.17% 11.02% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 16.92 17.73 18.25 18.25 17.91 17.66 16.70 0.21%
EPS 4.33 8.00 7.49 9.03 12.37 12.54 13.19 -16.93%
DPS 7.10 8.10 8.37 8.19 8.99 9.03 8.59 -3.12%
NAPS 1.2444 1.2722 1.2723 1.2803 1.269 1.233 1.1968 0.65%
Adjusted Per Share Value based on latest NOSH - 2,027,061
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 12.20 12.76 13.10 13.05 11.25 11.06 10.42 2.66%
EPS 3.12 5.76 5.37 6.46 7.77 7.85 8.23 -14.92%
DPS 5.12 5.83 6.00 5.85 5.64 5.65 5.35 -0.72%
NAPS 0.8975 0.916 0.9133 0.9157 0.7968 0.772 0.747 3.10%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.04 1.20 1.53 1.55 1.34 1.48 1.75 -
P/RPS 6.15 6.77 8.39 8.49 7.48 8.38 10.48 -8.49%
P/EPS 24.02 15.01 20.44 17.17 10.83 11.80 13.27 10.39%
EY 4.16 6.66 4.89 5.82 9.23 8.48 7.54 -9.43%
DY 6.83 6.75 5.47 5.28 6.71 6.10 4.91 5.65%
P/NAPS 0.84 0.94 1.20 1.21 1.06 1.20 1.46 -8.79%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 25/07/19 25/07/18 19/07/17 19/07/16 16/07/15 18/07/14 19/07/13 -
Price 1.07 1.24 1.55 1.60 1.36 1.48 1.66 -
P/RPS 6.33 6.99 8.50 8.77 7.59 8.38 9.94 -7.24%
P/EPS 24.71 15.51 20.70 17.73 10.99 11.80 12.59 11.88%
EY 4.05 6.45 4.83 5.64 9.10 8.48 7.95 -10.62%
DY 6.64 6.53 5.40 5.12 6.61 6.10 5.17 4.25%
P/NAPS 0.86 0.97 1.22 1.25 1.07 1.20 1.39 -7.68%

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