[CLMT] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[CLMT] CAPITALAND MALAYSIA TRUST
Announcement Date
20-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 385.62%
YoY- 56.12%
Quarter Report
Latest QR
Upcoming QR
CLMT's Result
CLMT's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 74,384 289,216 215,436 142,782 71,403 230,887 167,741 -41.81%
PBT 35,848 250,465 201,816 167,258 34,442 179,814 134,700 -58.59%
Tax 0 0 0 0 0 0 0 -
NP 35,848 250,465 201,816 167,258 34,442 179,814 134,700 -58.59%
-
NP to SH 35,848 250,465 201,816 167,258 34,442 179,814 134,700 -58.59%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 38,536 38,751 13,620 -24,476 36,961 51,073 33,041 10.79%
-
Net Worth 2,036,449 2,038,139 2,027,164 2,027,562 1,933,344 1,642,151 1,540,857 20.41%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 38,496 148,972 111,766 74,101 36,914 117,928 56,547 -22.59%
Div Payout % 107.39% 59.48% 55.38% 44.30% 107.18% 65.58% 41.98% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 2,036,449 2,038,139 2,027,164 2,027,562 1,933,344 1,642,151 1,540,857 20.41%
NOSH 1,765,911 1,765,081 1,765,669 1,764,324 1,766,256 1,498,450 1,449,946 14.03%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 48.19% 86.60% 93.68% 117.14% 48.24% 77.88% 80.30% -
ROE 1.76% 12.29% 9.96% 8.25% 1.78% 10.95% 8.74% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 4.21 16.39 12.20 8.09 4.04 15.41 11.57 -49.00%
EPS 2.03 14.19 11.43 9.48 1.95 12.00 9.29 -63.68%
DPS 2.18 8.44 6.33 4.20 2.09 7.87 3.90 -32.11%
NAPS 1.1532 1.1547 1.1481 1.1492 1.0946 1.0959 1.0627 5.59%
Adjusted Per Share Value based on latest NOSH - 1,763,824
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 2.59 10.07 7.50 4.97 2.49 8.04 5.84 -41.81%
EPS 1.25 8.72 7.03 5.82 1.20 6.26 4.69 -58.55%
DPS 1.34 5.19 3.89 2.58 1.29 4.11 1.97 -22.63%
NAPS 0.709 0.7096 0.7057 0.7059 0.6731 0.5717 0.5364 20.41%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.89 1.80 1.77 1.57 1.38 1.44 1.31 -
P/RPS 44.87 10.99 14.51 19.40 34.14 9.35 11.32 150.25%
P/EPS 93.10 12.68 15.49 16.56 70.77 12.00 14.10 251.55%
EY 1.07 7.88 6.46 6.04 1.41 8.33 7.09 -71.62%
DY 1.15 4.69 3.58 2.68 1.51 5.47 2.98 -46.96%
P/NAPS 1.64 1.56 1.54 1.37 1.26 1.31 1.23 21.12%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 16/04/13 22/01/13 18/10/12 20/07/12 19/04/12 20/01/12 13/10/11 -
Price 1.88 1.89 1.82 1.57 1.38 1.45 1.28 -
P/RPS 44.63 11.53 14.92 19.40 34.14 9.41 11.06 153.24%
P/EPS 92.61 13.32 15.92 16.56 70.77 12.08 13.78 255.71%
EY 1.08 7.51 6.28 6.04 1.41 8.28 7.26 -71.89%
DY 1.16 4.47 3.48 2.68 1.51 5.43 3.05 -47.47%
P/NAPS 1.63 1.64 1.59 1.37 1.26 1.32 1.20 22.62%

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