[CLMT] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock

[CLMT] CAPITALAND MALAYSIA TRUST

Announcement Date

19-Jul-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Jun-2013 [#2]

Profit Trend

QoQ- 109.4%

YoY- -10.24%

Quarter Report

CMMT_2Q2013Results_190713 (final).pdf

Latest QR

Upcoming QR

CLMT's Result

CLMT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Annualized Quarter Result
Revenue	315,888	305,104	301,736	297,876	297,536	289,216	287,248	6.54%
YoY %	3.53%	1.12%	1.30%	0.11%	2.88%	0.69%	-	-
Horiz. %	109.97%	106.22%	105.04%	103.70%	103.58%	100.69%	100.00%	-
PBT	152,772	229,660	250,413	300,262	143,392	250,465	269,088	-31.45%
YoY %	-33.48%	-8.29%	-16.60%	109.40%	-42.75%	-6.92%	-	-
Horiz. %	56.77%	85.35%	93.06%	111.59%	53.29%	93.08%	100.00%	-
Tax	0	0	0	0	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP	152,772	229,660	250,413	300,262	143,392	250,465	269,088	-31.45%
YoY %	-33.48%	-8.29%	-16.60%	109.40%	-42.75%	-6.92%	-	-
Horiz. %	56.77%	85.35%	93.06%	111.59%	53.29%	93.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	152,772	229,660	250,413	300,262	143,392	250,465	269,088	-31.45%
YoY %	-33.48%	-8.29%	-16.60%	109.40%	-42.75%	-6.92%	-	-
Horiz. %	56.77%	85.35%	93.06%	111.59%	53.29%	93.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Total Cost	163,116	75,444	51,322	-2,386	154,144	38,751	18,160	332.68%
YoY %	116.21%	47.00%	2,250.96%	-101.55%	297.78%	113.39%	-	-
Horiz. %	898.22%	415.44%	282.61%	-13.14%	848.81%	213.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,124,596	2,118,604	2,114,188	2,116,334	2,036,449	2,038,139	2,027,164	3.18%
YoY %	0.28%	0.21%	-0.10%	3.92%	-0.08%	0.54%	-	-
Horiz. %	104.81%	104.51%	104.29%	104.40%	100.46%	100.54%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Dividend
Div	164,851	156,586	155,859	153,844	153,987	148,972	149,022	6.96%
YoY %	5.28%	0.47%	1.31%	-0.09%	3.37%	-0.03%	-	-
Horiz. %	110.62%	105.08%	104.59%	103.24%	103.33%	99.97%	100.00%	-
Div Payout %	107.91%	68.18%	62.24%	51.24%	107.39%	59.48%	55.38%	-
YoY %	58.27%	9.54%	21.47%	-52.29%	80.55%	7.40%	-	-
Horiz. %	194.85%	123.11%	112.39%	92.52%	193.91%	107.40%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Equity
Net Worth	2,124,596	2,118,604	2,114,188	2,116,334	2,036,449	2,038,139	2,027,164	3.18%
YoY %	0.28%	0.21%	-0.10%	3.92%	-0.08%	0.54%	-	-
Horiz. %	104.81%	104.51%	104.29%	104.40%	100.46%	100.54%	100.00%	-
NOSH	1,776,418	1,769,337	1,768,455	1,768,327	1,765,911	1,765,081	1,765,669	0.40%
YoY %	0.40%	0.05%	0.01%	0.14%	0.05%	-0.03%	-	-
Horiz. %	100.61%	100.21%	100.16%	100.15%	100.01%	99.97%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Ratio Analysis
NP Margin	48.36%	75.27%	82.99%	100.80%	48.19%	86.60%	93.68%	-
YoY %	-35.75%	-9.30%	-17.67%	109.17%	-44.35%	-7.56%	-	-
Horiz. %	51.62%	80.35%	88.59%	107.60%	51.44%	92.44%	100.00%	-
ROE	7.19%	10.84%	11.84%	14.19%	7.04%	12.29%	13.27%	-
YoY %	-33.67%	-8.45%	-16.56%	101.56%	-42.72%	-7.39%	-	-
Horiz. %	54.18%	81.69%	89.22%	106.93%	53.05%	92.61%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Per Share
RPS	17.78	17.24	17.06	16.85	16.85	16.39	16.27	6.10%
YoY %	3.13%	1.06%	1.25%	0.00%	2.81%	0.74%	-	-
Horiz. %	109.28%	105.96%	104.86%	103.56%	103.56%	100.74%	100.00%	-
EPS	8.60	12.98	14.16	16.98	8.12	14.19	15.24	-31.73%
YoY %	-33.74%	-8.33%	-16.61%	109.11%	-42.78%	-6.89%	-	-
Horiz. %	56.43%	85.17%	92.91%	111.42%	53.28%	93.11%	100.00%	-
DPS	9.28	8.85	8.81	8.70	8.72	8.44	8.44	6.53%
YoY %	4.86%	0.45%	1.26%	-0.23%	3.32%	0.00%	-	-
Horiz. %	109.95%	104.86%	104.38%	103.08%	103.32%	100.00%	100.00%	-
NAPS	1.196	1.1974	1.1955	1.1968	1.1532	1.1547	1.1481	2.76%
YoY %	-0.12%	0.16%	-0.11%	3.78%	-0.13%	0.57%	-	-
Horiz. %	104.17%	104.29%	104.13%	104.24%	100.44%	100.57%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,769,086
RPS	11.00	10.62	10.50	10.37	10.36	10.07	10.00	6.56%
YoY %	3.58%	1.14%	1.25%	0.10%	2.88%	0.70%	-	-
Horiz. %	110.00%	106.20%	105.00%	103.70%	103.60%	100.70%	100.00%	-
EPS	5.32	8.00	8.72	10.45	4.99	8.72	9.37	-31.45%
YoY %	-33.50%	-8.26%	-16.56%	109.42%	-42.78%	-6.94%	-	-
Horiz. %	56.78%	85.38%	93.06%	111.53%	53.26%	93.06%	100.00%	-
DPS	5.74	5.45	5.43	5.36	5.36	5.19	5.19	6.95%
YoY %	5.32%	0.37%	1.31%	0.00%	3.28%	0.00%	-	-
Horiz. %	110.60%	105.01%	104.62%	103.28%	103.28%	100.00%	100.00%	-
NAPS	0.7397	0.7376	0.736	0.7368	0.709	0.7096	0.7057	3.18%
YoY %	0.28%	0.22%	-0.11%	3.92%	-0.08%	0.55%	-	-
Horiz. %	104.82%	104.52%	104.29%	104.41%	100.47%	100.55%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	-
Price	1.47	1.40	1.57	1.75	1.89	1.80	1.77	-
P/RPS	8.27	8.12	9.20	10.39	11.22	10.99	10.88	-16.72%
YoY %	1.85%	-11.74%	-11.45%	-7.40%	2.09%	1.01%	-	-
Horiz. %	76.01%	74.63%	84.56%	95.50%	103.12%	101.01%	100.00%	-
P/EPS	17.09	10.79	11.09	10.31	23.28	12.68	11.61	29.43%
YoY %	58.39%	-2.71%	7.57%	-55.71%	83.60%	9.22%	-	-
Horiz. %	147.20%	92.94%	95.52%	88.80%	200.52%	109.22%	100.00%	-
EY	5.85	9.27	9.02	9.70	4.30	7.88	8.61	-22.73%
YoY %	-36.89%	2.77%	-7.01%	125.58%	-45.43%	-8.48%	-	-
Horiz. %	67.94%	107.67%	104.76%	112.66%	49.94%	91.52%	100.00%	-
DY	6.31	6.32	5.61	4.97	4.61	4.69	4.77	20.52%
YoY %	-0.16%	12.66%	12.88%	7.81%	-1.71%	-1.68%	-	-
Horiz. %	132.29%	132.49%	117.61%	104.19%	96.65%	98.32%	100.00%	-
P/NAPS	1.23	1.17	1.31	1.46	1.64	1.56	1.54	-13.92%
YoY %	5.13%	-10.69%	-10.27%	-10.98%	5.13%	1.30%	-	-
Horiz. %	79.87%	75.97%	85.06%	94.81%	106.49%	101.30%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	16/04/14	23/01/14	24/10/13	19/07/13	16/04/13	22/01/13	18/10/12	-
Price	1.42	1.38	1.55	1.66	1.88	1.89	1.82	-
P/RPS	7.99	8.00	9.08	9.85	11.16	11.53	11.19	-20.12%
YoY %	-0.12%	-11.89%	-7.82%	-11.74%	-3.21%	3.04%	-	-
Horiz. %	71.40%	71.49%	81.14%	88.03%	99.73%	103.04%	100.00%	-
P/EPS	16.51	10.63	10.95	9.78	23.15	13.32	11.94	24.14%
YoY %	55.32%	-2.92%	11.96%	-57.75%	73.80%	11.56%	-	-
Horiz. %	138.27%	89.03%	91.71%	81.91%	193.89%	111.56%	100.00%	-
EY	6.06	9.41	9.14	10.23	4.32	7.51	8.37	-19.38%
YoY %	-35.60%	2.95%	-10.65%	136.81%	-42.48%	-10.27%	-	-
Horiz. %	72.40%	112.43%	109.20%	122.22%	51.61%	89.73%	100.00%	-
DY	6.54	6.41	5.69	5.24	4.64	4.47	4.64	25.73%
YoY %	2.03%	12.65%	8.59%	12.93%	3.80%	-3.66%	-	-
Horiz. %	140.95%	138.15%	122.63%	112.93%	100.00%	96.34%	100.00%	-
P/NAPS	1.19	1.15	1.30	1.39	1.63	1.64	1.59	-17.58%
YoY %	3.48%	-11.54%	-6.47%	-14.72%	-0.61%	3.14%	-	-
Horiz. %	74.84%	72.33%	81.76%	87.42%	102.52%	103.14%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos