[CLMT] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[CLMT] CAPITALAND MALAYSIA TRUST
Announcement Date
21-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -11.86%
YoY- -40.67%
Quarter Report
Latest QR
Upcoming QR
CLMT's Result
CLMT's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 66,941 70,045 49,881 74,532 85,802 83,721 84,848 -14.55%
PBT -142,459 26,226 192 19,270 31,607 28,409 -401 4827.59%
Tax 12,267 0 0 0 -9,743 0 -9,752 -
NP -130,192 26,226 192 19,270 21,864 28,409 -10,153 443.62%
-
NP to SH -130,192 26,226 192 19,270 21,864 28,409 -10,153 443.62%
-
Tax Rate - 0.00% 0.00% 0.00% 30.83% 0.00% - -
Total Cost 197,133 43,819 49,689 55,262 63,938 55,312 95,001 62.32%
-
Net Worth 2,402,936 2,545,185 2,542,102 2,542,513 2,539,659 2,549,097 2,543,772 -3.70%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 41,070 - 20,759 - 62,168 - 65,822 -26.87%
Div Payout % 0.00% - 10,812.19% - 284.34% - 0.00% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 2,402,936 2,545,185 2,542,102 2,542,513 2,539,659 2,549,097 2,543,772 -3.70%
NOSH 2,063,846 2,055,387 2,055,387 2,055,387 2,051,752 2,051,752 2,044,176 0.63%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -194.49% 37.44% 0.38% 25.85% 25.48% 33.93% -11.97% -
ROE -5.42% 1.03% 0.01% 0.76% 0.86% 1.11% -0.40% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 3.24 3.41 2.43 3.63 4.18 4.08 4.15 -15.14%
EPS -6.32 1.27 0.01 0.94 1.07 1.39 -0.50 438.46%
DPS 1.99 0.00 1.01 0.00 3.03 0.00 3.22 -27.33%
NAPS 1.1643 1.2383 1.2368 1.237 1.2378 1.2424 1.2444 -4.31%
Adjusted Per Share Value based on latest NOSH - 2,055,387
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 2.32 2.43 1.73 2.59 2.98 2.91 2.95 -14.73%
EPS -4.52 0.91 0.01 0.67 0.76 0.99 -0.35 446.19%
DPS 1.43 0.00 0.72 0.00 2.16 0.00 2.29 -26.83%
NAPS 0.8344 0.8838 0.8827 0.8828 0.8818 0.8851 0.8833 -3.70%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.625 0.645 0.795 0.91 1.00 1.08 1.04 -
P/RPS 19.27 18.93 32.76 25.10 23.91 26.47 25.06 -15.99%
P/EPS -9.91 50.55 8,510.59 97.06 93.84 78.00 -209.39 -86.79%
EY -10.09 1.98 0.01 1.03 1.07 1.28 -0.48 654.67%
DY 3.18 0.00 1.27 0.00 3.03 0.00 3.10 1.70%
P/NAPS 0.54 0.52 0.64 0.74 0.81 0.87 0.84 -25.41%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 22/01/21 28/10/20 21/07/20 21/05/20 22/01/20 24/10/19 25/07/19 -
Price 0.62 0.615 0.71 0.81 1.01 1.04 1.07 -
P/RPS 19.12 18.05 29.26 22.34 24.15 25.49 25.78 -17.99%
P/EPS -9.83 48.20 7,600.65 86.40 94.78 75.11 -215.43 -87.11%
EY -10.17 2.07 0.01 1.16 1.06 1.33 -0.46 680.37%
DY 3.21 0.00 1.42 0.00 3.00 0.00 3.01 4.36%
P/NAPS 0.53 0.50 0.57 0.65 0.82 0.84 0.86 -27.47%

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