[CLMT] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[CLMT] CAPITALAND MALAYSIA TRUST
Announcement Date
27-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 139.2%
YoY- 167.23%
Quarter Report
Latest QR
Upcoming QR
CLMT's Result
CLMT's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 68,899 71,003 68,321 67,594 66,062 48,676 52,713 19.48%
PBT -16,409 21,440 23,118 20,537 -57,879 2,822 11,489 -
Tax 1,738 0 0 0 5,490 0 0 -
NP -14,671 21,440 23,118 20,537 -52,389 2,822 11,489 -
-
NP to SH -14,671 21,440 23,118 20,537 -52,389 2,822 11,489 -
-
Tax Rate - 0.00% 0.00% 0.00% - 0.00% 0.00% -
Total Cost 83,570 49,563 45,203 47,057 118,451 45,854 41,224 59.97%
-
Net Worth 2,372,676 2,408,072 2,384,739 2,381,603 2,370,364 2,438,841 2,429,241 -1.55%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 45,462 - 42,026 - 20,882 - 18,150 84.12%
Div Payout % 0.00% - 181.79% - 0.00% - 157.98% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 2,372,676 2,408,072 2,384,739 2,381,603 2,370,364 2,438,841 2,429,241 -1.55%
NOSH 2,206,935 2,202,572 2,155,209 2,152,375 2,130,855 2,128,134 2,110,549 3.01%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -21.29% 30.20% 33.84% 30.38% -79.30% 5.80% 21.80% -
ROE -0.62% 0.89% 0.97% 0.86% -2.21% 0.12% 0.47% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 3.12 3.22 3.17 3.14 3.10 2.29 2.50 15.86%
EPS -0.67 0.99 1.07 0.96 -2.46 0.13 0.54 -
DPS 2.06 0.00 1.95 0.00 0.98 0.00 0.86 78.73%
NAPS 1.0751 1.0933 1.1065 1.1065 1.1124 1.146 1.151 -4.43%
Adjusted Per Share Value based on latest NOSH - 2,152,375
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 2.40 2.47 2.38 2.35 2.30 1.69 1.84 19.32%
EPS -0.51 0.75 0.80 0.71 -1.82 0.10 0.40 -
DPS 1.58 0.00 1.46 0.00 0.73 0.00 0.63 84.28%
NAPS 0.826 0.8384 0.8302 0.8291 0.8252 0.8491 0.8457 -1.55%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.535 0.54 0.57 0.575 0.575 0.62 0.62 -
P/RPS 17.14 16.75 17.98 18.31 18.55 27.11 24.82 -21.81%
P/EPS -80.48 55.48 53.14 60.26 -23.39 467.56 113.90 -
EY -1.24 1.80 1.88 1.66 -4.28 0.21 0.88 -
DY 3.85 0.00 3.42 0.00 1.70 0.00 1.39 96.86%
P/NAPS 0.50 0.49 0.52 0.52 0.52 0.54 0.54 -4.98%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 19/01/23 26/10/22 22/07/22 27/04/22 27/01/22 21/10/21 22/07/21 -
Price 0.545 0.525 0.565 0.56 0.58 0.635 0.625 -
P/RPS 17.46 16.29 17.82 17.83 18.71 27.76 25.02 -21.27%
P/EPS -81.98 53.93 52.67 58.69 -23.59 478.87 114.81 -
EY -1.22 1.85 1.90 1.70 -4.24 0.21 0.87 -
DY 3.78 0.00 3.45 0.00 1.69 0.00 1.38 95.40%
P/NAPS 0.51 0.48 0.51 0.51 0.52 0.55 0.54 -3.72%

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