[CLMT] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[CLMT] CAPITALAND MALAYSIA TRUST
Announcement Date
18-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -76.01%
YoY- -1.97%
Quarter Report
Latest QR
Upcoming QR
CLMT's Result
CLMT's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 368,934 276,926 184,258 92,444 372,617 279,159 185,652 57.86%
PBT 162,100 108,454 68,378 40,240 167,759 125,360 83,820 55.03%
Tax 0 0 0 0 0 0 0 -
NP 162,100 108,454 68,378 40,240 167,759 125,360 83,820 55.03%
-
NP to SH 162,100 108,454 68,378 40,240 167,759 125,360 83,820 55.03%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 206,834 168,472 115,880 52,204 204,858 153,799 101,832 60.17%
-
Net Worth 2,604,044 2,591,206 2,588,666 2,602,501 2,595,903 2,596,047 2,592,143 0.30%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 167,503 84,362 84,233 - 171,004 85,196 85,034 56.94%
Div Payout % 103.33% 77.79% 123.19% - 101.93% 67.96% 101.45% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 2,604,044 2,591,206 2,588,666 2,602,501 2,595,903 2,596,047 2,592,143 0.30%
NOSH 2,037,752 2,037,752 2,034,635 2,034,635 2,028,524 2,028,479 2,024,637 0.43%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 43.94% 39.16% 37.11% 43.53% 45.02% 44.91% 45.15% -
ROE 6.22% 4.19% 2.64% 1.55% 6.46% 4.83% 3.23% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 18.10 13.59 9.06 4.54 18.37 13.76 9.17 57.15%
EPS 7.97 5.33 3.36 1.98 8.27 6.18 4.14 54.56%
DPS 8.22 4.14 4.14 0.00 8.43 4.20 4.20 56.27%
NAPS 1.2779 1.2716 1.2723 1.2791 1.2797 1.2798 1.2803 -0.12%
Adjusted Per Share Value based on latest NOSH - 2,034,635
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 12.84 9.64 6.41 3.22 12.97 9.72 6.46 57.88%
EPS 5.64 3.78 2.38 1.40 5.84 4.36 2.92 54.90%
DPS 5.83 2.94 2.93 0.00 5.95 2.97 2.96 56.93%
NAPS 0.9066 0.9021 0.9012 0.906 0.9037 0.9038 0.9024 0.30%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.83 1.42 1.53 1.63 1.53 1.55 1.55 -
P/RPS 10.11 10.45 16.89 35.88 8.33 11.26 16.90 -28.93%
P/EPS 23.00 26.68 45.53 82.42 18.50 25.08 37.44 -27.67%
EY 4.35 3.75 2.20 1.21 5.41 3.99 2.67 38.33%
DY 4.49 2.92 2.71 0.00 5.51 2.71 2.71 39.88%
P/NAPS 1.43 1.12 1.20 1.27 1.20 1.21 1.21 11.74%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 24/01/18 25/10/17 19/07/17 18/04/17 24/01/17 20/10/16 19/07/16 -
Price 1.39 1.46 1.55 1.59 1.66 1.54 1.60 -
P/RPS 7.68 10.74 17.12 34.99 9.04 11.19 17.45 -42.05%
P/EPS 17.47 27.43 46.12 80.39 20.07 24.92 38.65 -41.01%
EY 5.72 3.65 2.17 1.24 4.98 4.01 2.59 69.34%
DY 5.91 2.84 2.67 0.00 5.08 2.73 2.63 71.30%
P/NAPS 1.09 1.15 1.22 1.24 1.30 1.20 1.25 -8.70%

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