[CLMT] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[CLMT] CAPITALAND MALAYSIA TRUST
Announcement Date
19-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 69.93%
YoY- -18.42%
Quarter Report
Latest QR
Upcoming QR
CLMT's Result
CLMT's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 89,733 368,934 276,926 184,258 92,444 372,617 279,159 -53.10%
PBT 37,253 162,100 108,454 68,378 40,240 167,759 125,360 -55.50%
Tax 0 0 0 0 0 0 0 -
NP 37,253 162,100 108,454 68,378 40,240 167,759 125,360 -55.50%
-
NP to SH 37,253 162,100 108,454 68,378 40,240 167,759 125,360 -55.50%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 52,480 206,834 168,472 115,880 52,204 204,858 153,799 -51.20%
-
Net Worth 2,604,666 2,604,044 2,591,206 2,588,666 2,602,501 2,595,903 2,596,047 0.22%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 167,503 84,362 84,233 - 171,004 85,196 -
Div Payout % - 103.33% 77.79% 123.19% - 101.93% 67.96% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 2,604,666 2,604,044 2,591,206 2,588,666 2,602,501 2,595,903 2,596,047 0.22%
NOSH 2,040,635 2,037,752 2,037,752 2,034,635 2,034,635 2,028,524 2,028,479 0.39%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 41.52% 43.94% 39.16% 37.11% 43.53% 45.02% 44.91% -
ROE 1.43% 6.22% 4.19% 2.64% 1.55% 6.46% 4.83% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 4.40 18.10 13.59 9.06 4.54 18.37 13.76 -53.27%
EPS 1.83 7.97 5.33 3.36 1.98 8.27 6.18 -55.60%
DPS 0.00 8.22 4.14 4.14 0.00 8.43 4.20 -
NAPS 1.2764 1.2779 1.2716 1.2723 1.2791 1.2797 1.2798 -0.17%
Adjusted Per Share Value based on latest NOSH - 2,034,635
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 3.12 12.84 9.64 6.41 3.22 12.97 9.72 -53.15%
EPS 1.30 5.64 3.78 2.38 1.40 5.84 4.36 -55.40%
DPS 0.00 5.83 2.94 2.93 0.00 5.95 2.97 -
NAPS 0.9068 0.9066 0.9021 0.9012 0.906 0.9037 0.9038 0.22%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.08 1.83 1.42 1.53 1.63 1.53 1.55 -
P/RPS 24.56 10.11 10.45 16.89 35.88 8.33 11.26 68.26%
P/EPS 59.16 23.00 26.68 45.53 82.42 18.50 25.08 77.29%
EY 1.69 4.35 3.75 2.20 1.21 5.41 3.99 -43.62%
DY 0.00 4.49 2.92 2.71 0.00 5.51 2.71 -
P/NAPS 0.85 1.43 1.12 1.20 1.27 1.20 1.21 -20.99%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 24/04/18 24/01/18 25/10/17 19/07/17 18/04/17 24/01/17 20/10/16 -
Price 1.14 1.39 1.46 1.55 1.59 1.66 1.54 -
P/RPS 25.92 7.68 10.74 17.12 34.99 9.04 11.19 75.15%
P/EPS 62.45 17.47 27.43 46.12 80.39 20.07 24.92 84.60%
EY 1.60 5.72 3.65 2.17 1.24 4.98 4.01 -45.83%
DY 0.00 5.91 2.84 2.67 0.00 5.08 2.73 -
P/NAPS 0.89 1.09 1.15 1.22 1.24 1.30 1.20 -18.07%

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