[CLMT] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[CLMT] CAPITALAND MALAYSIA TRUST
Announcement Date
13-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -63.58%
YoY- -66.09%
Quarter Report
Latest QR
Upcoming QR
CLMT's Result
CLMT's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 71,379 71,403 63,145 57,836 57,226 52,679 51,251 24.73%
PBT 132,816 34,442 45,114 27,566 75,690 31,444 28,111 181.83%
Tax 0 0 0 0 0 0 0 -
NP 132,816 34,442 45,114 27,566 75,690 31,444 28,111 181.83%
-
NP to SH 132,816 34,442 45,114 27,566 75,690 31,444 28,111 181.83%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -61,437 36,961 18,031 30,270 -18,464 21,235 23,140 -
-
Net Worth 2,026,987 1,933,344 1,797,834 1,592,086 1,591,584 1,400,477 1,390,548 28.59%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 37,216 36,914 32,646 - 32,310 - - -
Div Payout % 28.02% 107.18% 72.36% - 42.69% - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 2,026,987 1,933,344 1,797,834 1,592,086 1,591,584 1,400,477 1,390,548 28.59%
NOSH 1,763,824 1,766,256 1,640,509 1,498,152 1,495,849 1,355,344 1,351,490 19.44%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 186.07% 48.24% 71.45% 47.66% 132.27% 59.69% 54.85% -
ROE 6.55% 1.78% 2.51% 1.73% 4.76% 2.25% 2.02% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 4.05 4.04 3.85 3.86 3.83 3.89 3.79 4.52%
EPS 7.53 1.95 2.75 1.84 5.06 2.32 2.08 135.95%
DPS 2.11 2.09 1.99 0.00 2.16 0.00 0.00 -
NAPS 1.1492 1.0946 1.0959 1.0627 1.064 1.0333 1.0289 7.65%
Adjusted Per Share Value based on latest NOSH - 1,498,152
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 2.49 2.49 2.20 2.01 1.99 1.83 1.78 25.10%
EPS 4.62 1.20 1.57 0.96 2.64 1.09 0.98 181.41%
DPS 1.30 1.29 1.14 0.00 1.12 0.00 0.00 -
NAPS 0.7057 0.6731 0.6259 0.5543 0.5541 0.4876 0.4841 28.59%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.57 1.38 1.44 1.31 1.24 1.08 1.12 -
P/RPS 38.80 34.14 37.41 33.93 32.41 27.79 29.53 19.98%
P/EPS 20.85 70.77 52.36 71.20 24.51 46.55 53.85 -46.90%
EY 4.80 1.41 1.91 1.40 4.08 2.15 1.86 88.25%
DY 1.34 1.51 1.38 0.00 1.74 0.00 0.00 -
P/NAPS 1.37 1.26 1.31 1.23 1.17 1.05 1.09 16.48%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 20/07/12 19/04/12 20/01/12 13/10/11 12/07/11 18/04/11 21/01/11 -
Price 1.57 1.38 1.45 1.28 1.29 1.12 1.10 -
P/RPS 38.80 34.14 37.67 33.16 33.72 28.82 29.01 21.41%
P/EPS 20.85 70.77 52.73 69.57 25.49 48.28 52.88 -46.26%
EY 4.80 1.41 1.90 1.44 3.92 2.07 1.89 86.25%
DY 1.34 1.51 1.37 0.00 1.67 0.00 0.00 -
P/NAPS 1.37 1.26 1.32 1.20 1.21 1.08 1.07 17.92%

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