[CLMT] YoY TTM Result on 30-Sep-2021 [#3]

Stock

[CLMT] CAPITALAND MALAYSIA TRUST

Announcement Date

21-Oct-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

30-Sep-2021 [#3]

Profit Trend

QoQ- -27.6%

YoY- -260.17%

Quarter Report

CLMT_3Q 2021_Quarterly Results.pdf

Latest QR

Upcoming QR

CLMT's Result

CLMT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
TTM Result
Revenue	355,779	272,980	224,986	280,260	343,383	355,245	370,384	-0.66%
YoY %	30.33%	21.33%	-19.72%	-18.38%	-3.34%	-4.09%	-	-
Horiz. %	96.06%	73.70%	60.74%	75.67%	92.71%	95.91%	100.00%	-
PBT	53,129	7,216	-120,463	77,295	95,114	154,648	150,853	-15.95%
YoY %	636.27%	105.99%	-255.85%	-18.73%	-38.50%	2.52%	-	-
Horiz. %	35.22%	4.78%	-79.85%	51.24%	63.05%	102.52%	100.00%	-
Tax	1,738	5,490	12,267	-9,743	-9,752	0	0	-
YoY %	-68.34%	-55.25%	225.91%	0.09%	0.00%	0.00%	-	-
Horiz. %	-17.82%	-56.30%	-125.79%	99.91%	100.00%	-	-	-
NP	54,867	12,706	-108,196	67,552	85,362	154,648	150,853	-15.50%
YoY %	331.82%	111.74%	-260.17%	-20.86%	-44.80%	2.52%	-	-
Horiz. %	36.37%	8.42%	-71.72%	44.78%	56.59%	102.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	54,867	12,706	-108,196	67,552	85,362	154,648	150,853	-15.50%
YoY %	331.82%	111.74%	-260.17%	-20.86%	-44.80%	2.52%	-	-
Horiz. %	36.37%	8.42%	-71.72%	44.78%	56.59%	102.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-3.27%	-76.08%	-	12.60%	10.25%	0.00%	0.00%	-
YoY %	95.70%	0.00%	-	22.93%	0.00%	0.00%	-	-
Horiz. %	-31.90%	-742.24%	-	122.93%	100.00%	-	-	-
Total Cost	300,912	260,274	333,182	212,708	258,021	200,597	219,531	5.39%
YoY %	15.61%	-21.88%	56.64%	-17.56%	28.63%	-8.62%	-	-
Horiz. %	137.07%	118.56%	151.77%	96.89%	117.53%	91.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,621,090	2,408,072	2,438,841	2,545,185	2,549,097	2,593,037	2,591,206	0.19%
YoY %	8.85%	-1.26%	-4.18%	-0.15%	-1.69%	0.07%	-	-
Horiz. %	101.15%	92.93%	94.12%	98.22%	98.37%	100.07%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Dividend
Div	100,682	62,908	59,221	82,927	145,136	165,173	170,046	-8.36%
YoY %	60.05%	6.23%	-28.59%	-42.86%	-12.13%	-2.87%	-	-
Horiz. %	59.21%	36.99%	34.83%	48.77%	85.35%	97.13%	100.00%	-
Div Payout %	183.50%	495.11%	0.00%	122.76%	170.02%	106.81%	112.72%	-
YoY %	-62.94%	0.00%	0.00%	-27.80%	59.18%	-5.24%	-	-
Horiz. %	162.79%	439.24%	0.00%	108.91%	150.83%	94.76%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Equity
Net Worth	2,621,090	2,408,072	2,438,841	2,545,185	2,549,097	2,593,037	2,591,206	0.19%
YoY %	8.85%	-1.26%	-4.18%	-0.15%	-1.69%	0.07%	-	-
Horiz. %	101.15%	92.93%	94.12%	98.22%	98.37%	100.07%	100.00%	-
NOSH	2,733,434	2,202,572	2,128,134	2,055,387	2,051,752	2,044,176	2,037,752	5.01%
YoY %	24.10%	3.50%	3.54%	0.18%	0.37%	0.32%	-	-
Horiz. %	134.14%	108.09%	104.44%	100.87%	100.69%	100.32%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Ratio Analysis
NP Margin	15.42%	4.65%	-48.09%	24.10%	24.86%	43.53%	40.73%	-
YoY %	231.61%	109.67%	-299.54%	-3.06%	-42.89%	6.87%	-	-
Horiz. %	37.86%	11.42%	-118.07%	59.17%	61.04%	106.87%	100.00%	-
ROE	2.09%	0.53%	-4.44%	2.65%	3.35%	5.96%	5.82%	-
YoY %	294.34%	111.94%	-267.55%	-20.90%	-43.79%	2.41%	-	-
Horiz. %	35.91%	9.11%	-76.29%	45.53%	57.56%	102.41%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Per Share
RPS	13.02	12.39	10.57	13.64	16.74	17.38	18.18	-5.40%
YoY %	5.08%	17.22%	-22.51%	-18.52%	-3.68%	-4.40%	-	-
Horiz. %	71.62%	68.15%	58.14%	75.03%	92.08%	95.60%	100.00%	-
EPS	2.01	0.58	-5.08	3.29	4.16	7.57	7.40	-19.51%
YoY %	246.55%	111.42%	-254.41%	-20.91%	-45.05%	2.30%	-	-
Horiz. %	27.16%	7.84%	-68.65%	44.46%	56.22%	102.30%	100.00%	-
DPS	3.68	2.86	2.78	4.04	7.10	8.10	8.37	-12.79%
YoY %	28.67%	2.88%	-31.19%	-43.10%	-12.35%	-3.23%	-	-
Horiz. %	43.97%	34.17%	33.21%	48.27%	84.83%	96.77%	100.00%	-
NAPS	0.9589	1.0933	1.146	1.2383	1.2424	1.2685	1.2716	-4.59%
YoY %	-12.29%	-4.60%	-7.45%	-0.33%	-2.06%	-0.24%	-	-
Horiz. %	75.41%	85.98%	90.12%	97.38%	97.70%	99.76%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 2,128,134
RPS	12.55	9.63	7.94	9.89	12.12	12.53	13.07	-0.67%
YoY %	30.32%	21.28%	-19.72%	-18.40%	-3.27%	-4.13%	-	-
Horiz. %	96.02%	73.68%	60.75%	75.67%	92.73%	95.87%	100.00%	-
EPS	1.94	0.45	-3.82	2.38	3.01	5.46	5.32	-15.46%
YoY %	331.11%	111.78%	-260.50%	-20.93%	-44.87%	2.63%	-	-
Horiz. %	36.47%	8.46%	-71.80%	44.74%	56.58%	102.63%	100.00%	-
DPS	3.55	2.22	2.09	2.93	5.12	5.83	6.00	-8.37%
YoY %	59.91%	6.22%	-28.67%	-42.77%	-12.18%	-2.83%	-	-
Horiz. %	59.17%	37.00%	34.83%	48.83%	85.33%	97.17%	100.00%	-
NAPS	0.9248	0.8496	0.8605	0.898	0.8994	0.9149	0.9142	0.19%
YoY %	8.85%	-1.27%	-4.18%	-0.16%	-1.69%	0.08%	-	-
Horiz. %	101.16%	92.93%	94.13%	98.23%	98.38%	100.08%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	-
Price	0.55	0.54	0.62	0.645	1.08	1.14	1.42	-
P/RPS	4.23	4.36	5.86	4.73	6.45	6.56	7.81	-9.71%
YoY %	-2.98%	-25.60%	23.89%	-26.67%	-1.68%	-16.01%	-	-
Horiz. %	54.16%	55.83%	75.03%	60.56%	82.59%	83.99%	100.00%	-
P/EPS	27.40	93.61	-12.19	19.63	25.96	15.07	19.18	6.12%
YoY %	-70.73%	867.92%	-162.10%	-24.38%	72.26%	-21.43%	-	-
Horiz. %	142.86%	488.06%	-63.56%	102.35%	135.35%	78.57%	100.00%	-
EY	3.65	1.07	-8.20	5.10	3.85	6.64	5.21	-5.75%
YoY %	241.12%	113.05%	-260.78%	32.47%	-42.02%	27.45%	-	-
Horiz. %	70.06%	20.54%	-157.39%	97.89%	73.90%	127.45%	100.00%	-
DY	6.70	5.29	4.49	6.26	6.57	7.11	5.89	2.16%
YoY %	26.65%	17.82%	-28.27%	-4.72%	-7.59%	20.71%	-	-
Horiz. %	113.75%	89.81%	76.23%	106.28%	111.54%	120.71%	100.00%	-
P/NAPS	0.57	0.49	0.54	0.52	0.87	0.90	1.12	-10.64%
YoY %	16.33%	-9.26%	3.85%	-40.23%	-3.33%	-19.64%	-	-
Horiz. %	50.89%	43.75%	48.21%	46.43%	77.68%	80.36%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	25/10/23	26/10/22	21/10/21	28/10/20	24/10/19	24/10/18	25/10/17	-
Price	0.56	0.525	0.635	0.615	1.04	1.11	1.46	-
P/RPS	4.30	4.24	6.01	4.51	6.21	6.39	8.03	-9.88%
YoY %	1.42%	-29.45%	33.26%	-27.38%	-2.82%	-20.42%	-	-
Horiz. %	53.55%	52.80%	74.84%	56.16%	77.33%	79.58%	100.00%	-
P/EPS	27.90	91.01	-12.49	18.71	25.00	14.67	19.72	5.95%
YoY %	-69.34%	828.66%	-166.76%	-25.16%	70.42%	-25.61%	-	-
Horiz. %	141.48%	461.51%	-63.34%	94.88%	126.77%	74.39%	100.00%	-
EY	3.58	1.10	-8.01	5.34	4.00	6.82	5.07	-5.63%
YoY %	225.45%	113.73%	-250.00%	33.50%	-41.35%	34.52%	-	-
Horiz. %	70.61%	21.70%	-157.99%	105.33%	78.90%	134.52%	100.00%	-
DY	6.58	5.44	4.38	6.57	6.83	7.30	5.73	2.33%
YoY %	20.96%	24.20%	-33.33%	-3.81%	-6.44%	27.40%	-	-
Horiz. %	114.83%	94.94%	76.44%	114.66%	119.20%	127.40%	100.00%	-
P/NAPS	0.58	0.48	0.55	0.50	0.84	0.88	1.15	-10.77%
YoY %	20.83%	-12.73%	10.00%	-40.48%	-4.55%	-23.48%	-	-
Horiz. %	50.43%	41.74%	47.83%	43.48%	73.04%	76.52%	100.00%	-

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

Featured Posts

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 08 May 2024

MQ Trader

MQ Trading Signals

2024-05-09 15:20:00

ADX

10 Mins

SELL

2024-05-09 15:20:00

EMA 5

5 Mins

BUY

2024-05-09 12:00:00

EMA 5

30 Mins

SELL

2024-05-09 11:40:00

EMA 5

10 Mins

SELL

2024-05-09 11:35:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MYEG

MY E.G. SERVICES BHD

451

PTRANS

PERAK TRANSIT BERHAD

349

MPI

MALAYSIAN PACIFIC INDUSTRIES

347

HLIND

HONG LEONG INDUSTRIES BHD

344

YTLPOWR

YTL POWER INTERNATIONAL BHD

341

PBBANK

PUBLIC BANK BHD

274

CAPITALA

CAPITAL A BERHAD

236

MAYBANK

MALAYAN BANKING BHD

225

DNEX

DAGANG NEXCHANGE BERHAD

225

Daily Stocks

0.105

-0.01

505,048,200

INIX-OR

0.02

0.00

141,839,900

ICONIC-WA

0.05

0.00

132,850,100

MYEG

1.00

+0.015

129,629,000

HSI-CXG

0.165

+0.03

103,324,400

HSI-HU6

0.135

-0.03

93,747,700

PMHLDG

0.275

+0.055

92,030,400

SNS

0.54

+0.055

89,333,600

MUIIND

0.06

+0.005

79,056,600

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

VSTECS

3.58

+0.82

13,464,200

UTDPLT

25.82

+0.42

146,600

BKAWAN

20.38

+0.34

9,100

GENP

6.31

+0.21

1,224,400

AJI

19.30

+0.20

283,700

KOBAY

1.90

+0.17

6,265,600

SIGN

1.47

+0.14

5,836,000

MCEHLDG

1.70

+0.12

1,779,500

HSI-CVH

0.89

+0.12

725,700

ATECH

3.01

+0.12

405,000

More gainer Stocks

KLK

22.96

-0.24

294,700

PPB

15.80

-0.18

244,600

NHFATT

3.88

-0.18

111,800

MSM

3.31

-0.17

1,459,400

PETDAG

21.64

-0.16

161,300

CARLSBG

19.30

-0.14

102,500

INARI

3.09

-0.13

13,676,300

CHGP

2.67

-0.12

853,300

MPI

31.08

-0.12

69,000

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More