[CLMT] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[CLMT] CAPITALAND MALAYSIA TRUST
Announcement Date
16-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -85.69%
YoY- 4.08%
Quarter Report
Latest QR
Upcoming QR
CLMT's Result
CLMT's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 305,104 226,302 148,938 74,384 289,216 215,436 142,782 65.67%
PBT 229,660 187,810 150,131 35,848 250,465 201,816 167,258 23.46%
Tax 0 0 0 0 0 0 0 -
NP 229,660 187,810 150,131 35,848 250,465 201,816 167,258 23.46%
-
NP to SH 229,660 187,810 150,131 35,848 250,465 201,816 167,258 23.46%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 75,444 38,492 -1,193 38,536 38,751 13,620 -24,476 -
-
Net Worth 2,118,604 2,114,188 2,116,334 2,036,449 2,038,139 2,027,164 2,027,562 2.96%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 156,586 116,894 76,922 38,496 148,972 111,766 74,101 64.44%
Div Payout % 68.18% 62.24% 51.24% 107.39% 59.48% 55.38% 44.30% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 2,118,604 2,114,188 2,116,334 2,036,449 2,038,139 2,027,164 2,027,562 2.96%
NOSH 1,769,337 1,768,455 1,768,327 1,765,911 1,765,081 1,765,669 1,764,324 0.18%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 75.27% 82.99% 100.80% 48.19% 86.60% 93.68% 117.14% -
ROE 10.84% 8.88% 7.09% 1.76% 12.29% 9.96% 8.25% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 17.24 12.80 8.42 4.21 16.39 12.20 8.09 65.37%
EPS 12.98 10.62 8.49 2.03 14.19 11.43 9.48 23.23%
DPS 8.85 6.61 4.35 2.18 8.44 6.33 4.20 64.13%
NAPS 1.1974 1.1955 1.1968 1.1532 1.1547 1.1481 1.1492 2.76%
Adjusted Per Share Value based on latest NOSH - 1,765,911
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 10.59 7.86 5.17 2.58 10.04 7.48 4.96 65.58%
EPS 7.97 6.52 5.21 1.24 8.70 7.01 5.81 23.38%
DPS 5.44 4.06 2.67 1.34 5.17 3.88 2.57 64.63%
NAPS 0.7356 0.7341 0.7348 0.7071 0.7077 0.7039 0.704 2.96%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.40 1.57 1.75 1.89 1.80 1.77 1.57 -
P/RPS 8.12 12.27 20.78 44.87 10.99 14.51 19.40 -43.95%
P/EPS 10.79 14.78 20.61 93.10 12.68 15.49 16.56 -24.78%
EY 9.27 6.76 4.85 1.07 7.88 6.46 6.04 32.95%
DY 6.32 4.21 2.49 1.15 4.69 3.58 2.68 76.89%
P/NAPS 1.17 1.31 1.46 1.64 1.56 1.54 1.37 -9.96%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 23/01/14 24/10/13 19/07/13 16/04/13 22/01/13 18/10/12 20/07/12 -
Price 1.38 1.55 1.66 1.88 1.89 1.82 1.57 -
P/RPS 8.00 12.11 19.71 44.63 11.53 14.92 19.40 -44.50%
P/EPS 10.63 14.60 19.55 92.61 13.32 15.92 16.56 -25.52%
EY 9.41 6.85 5.11 1.08 7.51 6.28 6.04 34.28%
DY 6.41 4.26 2.62 1.16 4.47 3.48 2.68 78.56%
P/NAPS 1.15 1.30 1.39 1.63 1.64 1.59 1.37 -10.98%

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