[CLMT] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[CLMT] CAPITALAND MALAYSIA TRUST
Announcement Date
19-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 218.8%
YoY- -13.95%
Quarter Report
Latest QR
Upcoming QR
CLMT's Result
CLMT's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 78,972 78,802 77,364 74,554 74,384 73,780 72,654 5.72%
PBT 38,193 41,850 37,679 114,283 35,848 48,649 34,558 6.90%
Tax 0 0 0 0 0 0 0 -
NP 38,193 41,850 37,679 114,283 35,848 48,649 34,558 6.90%
-
NP to SH 38,193 41,850 37,679 114,283 35,848 48,649 34,558 6.90%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 40,779 36,952 39,685 -39,729 38,536 25,131 38,096 4.64%
-
Net Worth 2,124,596 2,123,355 2,114,800 2,117,242 2,036,449 2,042,727 2,024,287 3.27%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 41,212 39,722 39,978 38,389 38,496 37,327 37,555 6.39%
Div Payout % 107.91% 94.92% 106.10% 33.59% 107.39% 76.73% 108.67% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 2,124,596 2,123,355 2,114,800 2,117,242 2,036,449 2,042,727 2,024,287 3.27%
NOSH 1,776,418 1,773,305 1,768,967 1,769,086 1,765,911 1,769,054 1,763,163 0.50%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 48.36% 53.11% 48.70% 153.29% 48.19% 65.94% 47.57% -
ROE 1.80% 1.97% 1.78% 5.40% 1.76% 2.38% 1.71% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 4.45 4.44 4.37 4.21 4.21 4.17 4.12 5.27%
EPS 2.15 2.36 2.13 6.46 2.03 2.75 1.96 6.36%
DPS 2.32 2.24 2.26 2.17 2.18 2.11 2.13 5.86%
NAPS 1.196 1.1974 1.1955 1.1968 1.1532 1.1547 1.1481 2.76%
Adjusted Per Share Value based on latest NOSH - 1,769,086
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 2.75 2.74 2.69 2.60 2.59 2.57 2.53 5.72%
EPS 1.33 1.46 1.31 3.98 1.25 1.69 1.20 7.10%
DPS 1.43 1.38 1.39 1.34 1.34 1.30 1.31 6.02%
NAPS 0.7397 0.7392 0.7363 0.7371 0.709 0.7112 0.7047 3.28%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.47 1.40 1.57 1.75 1.89 1.80 1.77 -
P/RPS 33.07 31.50 35.90 41.53 44.87 43.16 42.95 -16.00%
P/EPS 68.37 59.32 73.71 27.09 93.10 65.45 90.31 -16.94%
EY 1.46 1.69 1.36 3.69 1.07 1.53 1.11 20.06%
DY 1.58 1.60 1.44 1.24 1.15 1.17 1.20 20.14%
P/NAPS 1.23 1.17 1.31 1.46 1.64 1.56 1.54 -13.92%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 16/04/14 23/01/14 24/10/13 19/07/13 16/04/13 22/01/13 18/10/12 -
Price 1.42 1.38 1.55 1.66 1.88 1.89 1.82 -
P/RPS 31.94 31.05 35.44 39.39 44.63 45.32 44.17 -19.45%
P/EPS 66.05 58.47 72.77 25.70 92.61 68.73 92.86 -20.33%
EY 1.51 1.71 1.37 3.89 1.08 1.46 1.08 25.06%
DY 1.63 1.62 1.46 1.31 1.16 1.12 1.17 24.76%
P/NAPS 1.19 1.15 1.30 1.39 1.63 1.64 1.59 -17.58%

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