[CLMT] QoQ 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- 285.62%
YoY- 75.47%
Quarter Report
Latest QR
Upcoming QR
CLMT's Result
CLMT's Financial Summary
View:
Show?
Quarter 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 73,780 72,654 71,379 71,403 63,145 57,836 18.24%
PBT 35,848 48,649 34,558 132,816 34,442 45,114 27,566 19.12%
Tax 0 0 0 0 0 0 0 -
NP 35,848 48,649 34,558 132,816 34,442 45,114 27,566 19.12%
-
NP to SH 35,848 48,649 34,558 132,816 34,442 45,114 27,566 19.12%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 38,536 25,131 38,096 -61,437 36,961 18,031 30,270 17.44%
-
Net Worth 2,036,449 2,042,727 2,024,287 2,026,987 1,933,344 1,797,834 1,592,086 17.81%
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 37,327 37,555 37,216 36,914 32,646 - -
Div Payout % 107.39% 76.73% 108.67% 28.02% 107.18% 72.36% - -
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 2,042,727 2,024,287 2,026,987 1,933,344 1,797,834 1,592,086 17.81%
NOSH 1,765,911 1,769,054 1,763,163 1,763,824 1,766,256 1,640,509 1,498,152 11.57%
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% 65.94% 47.57% 186.07% 48.24% 71.45% 47.66% -
ROE 1.76% 2.38% 1.71% 6.55% 1.78% 2.51% 1.73% -
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 4.17 4.12 4.05 4.04 3.85 3.86 5.95%
EPS 2.03 2.75 1.96 7.53 1.95 2.75 1.84 6.76%
DPS 2.18 2.11 2.13 2.11 2.09 1.99 0.00 -
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 2.58 2.56 2.52 2.48 2.48 2.19 2.01 18.09%
EPS 1.24 1.69 1.20 4.61 1.20 1.57 0.96 18.58%
DPS 1.34 1.30 1.30 1.29 1.28 1.13 0.00 -
NAPS 0.7071 0.7093 0.7029 0.7038 0.6713 0.6243 0.5528 17.81%
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 43.16 42.95 38.80 34.14 37.41 33.93 20.45%
P/EPS 93.10 65.45 90.31 20.85 70.77 52.36 71.20 19.55%
EY 1.07 1.53 1.11 4.80 1.41 1.91 1.40 -16.39%
DY 1.15 1.17 1.20 1.34 1.51 1.38 0.00 -
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 45.32 44.17 38.80 34.14 37.67 33.16 21.87%
P/EPS 92.61 68.73 92.86 20.85 70.77 52.73 69.57 20.98%
EY 1.08 1.46 1.08 4.80 1.41 1.90 1.44 -17.43%
DY 1.16 1.12 1.17 1.34 1.51 1.37 0.00 -
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