[CLMT] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[CLMT] CAPITALAND MALAYSIA TRUST
Announcement Date
20-Oct-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -0.29%
YoY- -30.1%
Quarter Report
Latest QR
Upcoming QR
CLMT's Result
CLMT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 368,516 369,776 372,617 372,212 371,304 374,572 344,811 4.53%
PBT 136,756 160,960 167,759 167,146 167,640 164,196 226,023 -28.48%
Tax 0 0 0 0 0 0 0 -
NP 136,756 160,960 167,759 167,146 167,640 164,196 226,023 -28.48%
-
NP to SH 136,756 160,960 167,759 167,146 167,640 164,196 226,023 -28.48%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 231,760 208,816 204,858 205,065 203,664 210,376 118,788 56.20%
-
Net Worth 2,588,666 2,602,501 2,595,903 2,596,047 2,592,143 2,588,109 2,429,178 4.33%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 168,467 - 171,004 113,594 170,069 - 163,070 2.19%
Div Payout % 123.19% - 101.93% 67.96% 101.45% - 72.15% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 2,588,666 2,602,501 2,595,903 2,596,047 2,592,143 2,588,109 2,429,178 4.33%
NOSH 2,034,635 2,034,635 2,028,524 2,028,479 2,024,637 2,022,118 1,896,166 4.81%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 37.11% 43.53% 45.02% 44.91% 45.15% 43.84% 65.55% -
ROE 5.28% 6.18% 6.46% 6.44% 6.47% 6.34% 9.30% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 18.11 18.17 18.37 18.35 18.34 18.52 18.18 -0.25%
EPS 6.72 7.92 8.27 8.24 8.28 8.12 11.92 -31.78%
DPS 8.28 0.00 8.43 5.60 8.40 0.00 8.60 -2.49%
NAPS 1.2723 1.2791 1.2797 1.2798 1.2803 1.2799 1.2811 -0.45%
Adjusted Per Share Value based on latest NOSH - 2,026,341
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 12.80 12.84 12.94 12.92 12.89 13.01 11.97 4.57%
EPS 4.75 5.59 5.83 5.80 5.82 5.70 7.85 -28.48%
DPS 5.85 0.00 5.94 3.94 5.91 0.00 5.66 2.22%
NAPS 0.8989 0.9037 0.9014 0.9014 0.9001 0.8987 0.8435 4.33%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.53 1.63 1.53 1.55 1.55 1.44 1.38 -
P/RPS 8.45 8.97 8.33 8.45 8.45 7.77 7.59 7.42%
P/EPS 22.76 20.60 18.50 18.81 18.72 17.73 11.58 56.97%
EY 4.39 4.85 5.41 5.32 5.34 5.64 8.64 -36.35%
DY 5.41 0.00 5.51 3.61 5.42 0.00 6.23 -8.98%
P/NAPS 1.20 1.27 1.20 1.21 1.21 1.13 1.08 7.28%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 19/07/17 18/04/17 24/01/17 20/10/16 19/07/16 14/04/16 20/01/16 -
Price 1.55 1.59 1.66 1.54 1.60 1.47 1.43 -
P/RPS 8.56 8.75 9.04 8.39 8.72 7.94 7.86 5.85%
P/EPS 23.06 20.10 20.07 18.69 19.32 18.10 12.00 54.62%
EY 4.34 4.98 4.98 5.35 5.17 5.52 8.34 -35.32%
DY 5.34 0.00 5.08 3.64 5.25 0.00 6.01 -7.58%
P/NAPS 1.22 1.24 1.30 1.20 1.25 1.15 1.12 5.87%

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