[CLMT] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[CLMT] CAPITALAND MALAYSIA TRUST
Announcement Date
15-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 0.02%
YoY- 1.9%
Quarter Report
Latest QR
Upcoming QR
CLMT's Result
CLMT's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 366,223 371,418 357,471 317,406 309,692 292,197 249,610 6.59%
PBT 159,113 166,950 228,828 236,406 232,005 251,871 182,812 -2.28%
Tax 0 0 0 0 0 0 0 -
NP 159,113 166,950 228,828 236,406 232,005 251,871 182,812 -2.28%
-
NP to SH 159,113 166,950 228,828 236,406 232,005 251,871 182,812 -2.28%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 207,110 204,468 128,643 81,000 77,687 40,326 66,798 20.74%
-
Net Worth 2,604,666 2,602,501 2,588,109 2,207,479 2,124,596 2,036,449 1,933,344 5.09%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 167,374 170,948 162,677 117,042 159,302 150,595 101,871 8.62%
Div Payout % 105.19% 102.40% 71.09% 49.51% 68.66% 59.79% 55.72% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 2,604,666 2,602,501 2,588,109 2,207,479 2,124,596 2,036,449 1,933,344 5.09%
NOSH 2,040,635 2,034,635 2,022,118 1,778,790 1,776,418 1,765,911 1,766,256 2.43%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 43.45% 44.95% 64.01% 74.48% 74.91% 86.20% 73.24% -
ROE 6.11% 6.41% 8.84% 10.71% 10.92% 12.37% 9.46% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 17.95 18.25 17.68 17.84 17.43 16.55 14.13 4.06%
EPS 7.80 8.21 11.32 13.29 13.06 14.26 10.35 -4.60%
DPS 8.22 8.43 8.04 6.59 8.99 8.53 5.77 6.07%
NAPS 1.2764 1.2791 1.2799 1.241 1.196 1.1532 1.0946 2.59%
Adjusted Per Share Value based on latest NOSH - 1,778,790
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 12.92 13.10 12.61 11.20 10.93 10.31 8.81 6.58%
EPS 5.61 5.89 8.07 8.34 8.19 8.89 6.45 -2.29%
DPS 5.91 6.03 5.74 4.13 5.62 5.31 3.59 8.65%
NAPS 0.919 0.9182 0.9131 0.7789 0.7496 0.7185 0.6821 5.09%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.08 1.63 1.44 1.46 1.47 1.89 1.38 -
P/RPS 6.02 8.93 8.15 8.18 8.43 11.42 9.76 -7.73%
P/EPS 13.85 19.86 12.73 10.99 11.26 13.25 13.33 0.63%
EY 7.22 5.03 7.86 9.10 8.88 7.55 7.50 -0.63%
DY 7.61 5.17 5.59 4.51 6.12 4.51 4.18 10.49%
P/NAPS 0.85 1.27 1.13 1.18 1.23 1.64 1.26 -6.34%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/04/18 18/04/17 14/04/16 15/04/15 16/04/14 16/04/13 19/04/12 -
Price 1.14 1.59 1.47 1.54 1.42 1.88 1.38 -
P/RPS 6.35 8.71 8.32 8.63 8.15 11.36 9.76 -6.91%
P/EPS 14.62 19.38 12.99 11.59 10.87 13.18 13.33 1.55%
EY 6.84 5.16 7.70 8.63 9.20 7.59 7.50 -1.52%
DY 7.21 5.30 5.47 4.28 6.33 4.54 4.18 9.50%
P/NAPS 0.89 1.24 1.15 1.24 1.19 1.63 1.26 -5.62%

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