[CLMT] QoQ TTM 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- -7.36%

YoY- -2.75%

Quarter Report

CMMT_2Q2013Results_190713 (final).pdf

Latest QR

Upcoming QR

CLMT's Result

CLMT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
TTM Result
Revenue	309,692	305,104	300,082	295,372	292,197	289,216	278,581	7.31%
YoY %	1.50%	1.67%	1.59%	1.09%	1.03%	3.82%	-	-
Horiz. %	111.17%	109.52%	107.72%	106.03%	104.89%	103.82%	100.00%	-
PBT	232,005	229,660	236,459	233,338	251,871	250,465	246,930	-4.07%
YoY %	1.02%	-2.88%	1.34%	-7.36%	0.56%	1.43%	-	-
Horiz. %	93.96%	93.01%	95.76%	94.50%	102.00%	101.43%	100.00%	-
Tax	0	0	0	0	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP	232,005	229,660	236,459	233,338	251,871	250,465	246,930	-4.07%
YoY %	1.02%	-2.88%	1.34%	-7.36%	0.56%	1.43%	-	-
Horiz. %	93.96%	93.01%	95.76%	94.50%	102.00%	101.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	232,005	229,660	236,459	233,338	251,871	250,465	246,930	-4.07%
YoY %	1.02%	-2.88%	1.34%	-7.36%	0.56%	1.43%	-	-
Horiz. %	93.96%	93.01%	95.76%	94.50%	102.00%	101.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Total Cost	77,687	75,444	63,623	62,034	40,326	38,751	31,651	82.05%
YoY %	2.97%	18.58%	2.56%	53.83%	4.06%	22.43%	-	-
Horiz. %	245.45%	238.36%	201.01%	195.99%	127.41%	122.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	0.06%	0.40%	-0.12%	3.97%	-0.31%	0.91%	-	-
Horiz. %	104.96%	104.89%	104.47%	104.59%	100.60%	100.91%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Dividend
Div	159,302	156,586	154,191	151,768	150,595	149,013	144,332	6.80%
YoY %	1.73%	1.55%	1.60%	0.78%	1.06%	3.24%	-	-
Horiz. %	110.37%	108.49%	106.83%	105.15%	104.34%	103.24%	100.00%	-
Div Payout %	68.66%	68.18%	65.21%	65.04%	59.79%	59.49%	58.45%	-
YoY %	0.70%	4.55%	0.26%	8.78%	0.50%	1.78%	-	-
Horiz. %	117.47%	116.65%	111.57%	111.27%	102.29%	101.78%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Equity
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%
YoY %	0.06%	0.40%	-0.12%	3.97%	-0.31%	0.91%	-	-
Horiz. %	104.96%	104.89%	104.47%	104.59%	100.60%	100.91%	100.00%	-
NOSH	1,776,418	1,773,305	1,768,967	1,769,086	1,765,911	1,769,054	1,763,163	0.50%
YoY %	0.18%	0.25%	-0.01%	0.18%	-0.18%	0.33%	-	-
Horiz. %	100.75%	100.58%	100.33%	100.34%	100.16%	100.33%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Ratio Analysis
NP Margin	74.91%	75.27%	78.80%	79.00%	86.20%	86.60%	88.64%	-
YoY %	-0.48%	-4.48%	-0.25%	-8.35%	-0.46%	-2.30%	-	-
Horiz. %	84.51%	84.92%	88.90%	89.12%	97.25%	97.70%	100.00%	-
ROE	10.92%	10.82%	11.18%	11.02%	12.37%	12.26%	12.20%	-
YoY %	0.92%	-3.22%	1.45%	-10.91%	0.90%	0.49%	-	-
Horiz. %	89.51%	88.69%	91.64%	90.33%	101.39%	100.49%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Per Share
RPS	17.43	17.21	16.96	16.70	16.55	16.35	15.80	6.77%
YoY %	1.28%	1.47%	1.56%	0.91%	1.22%	3.48%	-	-
Horiz. %	110.32%	108.92%	107.34%	105.70%	104.75%	103.48%	100.00%	-
EPS	13.06	12.95	13.37	13.19	14.26	14.16	14.00	-4.53%
YoY %	0.85%	-3.14%	1.36%	-7.50%	0.71%	1.14%	-	-
Horiz. %	93.29%	92.50%	95.50%	94.21%	101.86%	101.14%	100.00%	-
DPS	8.99	8.85	8.72	8.59	8.53	8.44	8.19	6.41%
YoY %	1.58%	1.49%	1.51%	0.70%	1.07%	3.05%	-	-
Horiz. %	109.77%	108.06%	106.47%	104.88%	104.15%	103.05%	100.00%	-
NAPS	1.196	1.1974	1.1955	1.1968	1.1532	1.1547	1.1481	2.76%
YoY %	-0.12%	0.16%	-0.11%	3.78%	-0.13%	0.57%	-	-
Horiz. %	104.17%	104.29%	104.13%	104.24%	100.44%	100.57%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,769,086
RPS	10.78	10.62	10.45	10.28	10.17	10.07	9.70	7.29%
YoY %	1.51%	1.63%	1.65%	1.08%	0.99%	3.81%	-	-
Horiz. %	111.13%	109.48%	107.73%	105.98%	104.85%	103.81%	100.00%	-
EPS	8.08	8.00	8.23	8.12	8.77	8.72	8.60	-4.07%
YoY %	1.00%	-2.79%	1.35%	-7.41%	0.57%	1.40%	-	-
Horiz. %	93.95%	93.02%	95.70%	94.42%	101.98%	101.40%	100.00%	-
DPS	5.55	5.45	5.37	5.28	5.24	5.19	5.02	6.92%
YoY %	1.83%	1.49%	1.70%	0.76%	0.96%	3.39%	-	-
Horiz. %	110.56%	108.57%	106.97%	105.18%	104.38%	103.39%	100.00%	-
NAPS	0.7397	0.7392	0.7363	0.7371	0.709	0.7112	0.7047	3.28%
YoY %	0.07%	0.39%	-0.11%	3.96%	-0.31%	0.92%	-	-
Horiz. %	104.97%	104.90%	104.48%	104.60%	100.61%	100.92%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
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	8.43	8.14	9.26	10.48	11.42	11.01	11.20	-17.26%
YoY %	3.56%	-12.10%	-11.64%	-8.23%	3.72%	-1.70%	-	-
Horiz. %	75.27%	72.68%	82.68%	93.57%	101.96%	98.30%	100.00%	-
P/EPS	11.26	10.81	11.75	13.27	13.25	12.71	12.64	-7.42%
YoY %	4.16%	-8.00%	-11.45%	0.15%	4.25%	0.55%	-	-
Horiz. %	89.08%	85.52%	92.96%	104.98%	104.83%	100.55%	100.00%	-
EY	8.88	9.25	8.51	7.54	7.55	7.87	7.91	8.02%
YoY %	-4.00%	8.70%	12.86%	-0.13%	-4.07%	-0.51%	-	-
Horiz. %	112.26%	116.94%	107.59%	95.32%	95.45%	99.49%	100.00%	-
DY	6.12	6.32	5.55	4.91	4.51	4.69	4.62	20.63%
YoY %	-3.16%	13.87%	13.03%	8.87%	-3.84%	1.52%	-	-
Horiz. %	132.47%	136.80%	120.13%	106.28%	97.62%	101.52%	100.00%	-
P/NAPS	1.23	1.17	1.31	1.46	1.64	1.56	1.54	-13.92%
YoY %	5.13%	-10.69%	-10.27%	-10.98%	5.13%	1.30%	-	-
Horiz. %	79.87%	75.97%	85.06%	94.81%	106.49%	101.30%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Price Multiplier on Announcement Date
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	8.15	8.02	9.14	9.94	11.36	11.56	11.52	-20.61%
YoY %	1.62%	-12.25%	-8.05%	-12.50%	-1.73%	0.35%	-	-
Horiz. %	70.75%	69.62%	79.34%	86.28%	98.61%	100.35%	100.00%	-
P/EPS	10.87	10.66	11.60	12.59	13.18	13.35	13.00	-11.25%
YoY %	1.97%	-8.10%	-7.86%	-4.48%	-1.27%	2.69%	-	-
Horiz. %	83.62%	82.00%	89.23%	96.85%	101.38%	102.69%	100.00%	-
EY	9.20	9.38	8.62	7.95	7.59	7.49	7.70	12.61%
YoY %	-1.92%	8.82%	8.43%	4.74%	1.34%	-2.73%	-	-
Horiz. %	119.48%	121.82%	111.95%	103.25%	98.57%	97.27%	100.00%	-
DY	6.33	6.41	5.63	5.17	4.54	4.47	4.50	25.56%
YoY %	-1.25%	13.85%	8.90%	13.88%	1.57%	-0.67%	-	-
Horiz. %	140.67%	142.44%	125.11%	114.89%	100.89%	99.33%	100.00%	-
P/NAPS	1.19	1.15	1.30	1.39	1.63	1.64	1.59	-17.58%
YoY %	3.48%	-11.54%	-6.47%	-14.72%	-0.61%	3.14%	-	-
Horiz. %	74.84%	72.33%	81.76%	87.42%	102.52%	103.14%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos