[CLMT] QoQ TTM Result on 31-Dec-2015 [#4]

Stock

[CLMT] CAPITALAND MALAYSIA TRUST

Announcement Date

20-Jan-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

31-Dec-2015 [#4]

Profit Trend

QoQ- -4.6%

YoY- -4.37%

Quarter Report

CMMT_4Q2015_Results.pdf

Latest QR

Upcoming QR

CLMT's Result

CLMT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
TTM Result
Revenue	372,431	369,864	357,471	344,811	331,831	318,799	317,406	11.21%
YoY %	0.69%	3.47%	3.67%	3.91%	4.09%	0.44%	-	-
Horiz. %	117.34%	116.53%	112.62%	108.63%	104.54%	100.44%	100.00%	-
PBT	172,042	182,969	228,828	226,023	236,916	220,159	236,406	-19.04%
YoY %	-5.97%	-20.04%	1.24%	-4.60%	7.61%	-6.87%	-	-
Horiz. %	72.77%	77.40%	96.79%	95.61%	100.22%	93.13%	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	172,042	182,969	228,828	226,023	236,916	220,159	236,406	-19.04%
YoY %	-5.97%	-20.04%	1.24%	-4.60%	7.61%	-6.87%	-	-
Horiz. %	72.77%	77.40%	96.79%	95.61%	100.22%	93.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	172,042	182,969	228,828	226,023	236,916	220,159	236,406	-19.04%
YoY %	-5.97%	-20.04%	1.24%	-4.60%	7.61%	-6.87%	-	-
Horiz. %	72.77%	77.40%	96.79%	95.61%	100.22%	93.13%	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	200,389	186,895	128,643	118,788	94,915	98,640	81,000	82.61%
YoY %	7.22%	45.28%	8.30%	25.15%	-3.78%	21.78%	-	-
Horiz. %	247.39%	230.73%	158.82%	146.65%	117.18%	121.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,593,311	2,595,247	2,588,109	2,588,931	2,551,532	2,258,463	2,207,479	11.30%
YoY %	-0.07%	0.28%	-0.03%	1.47%	12.98%	2.31%	-	-
Horiz. %	117.48%	117.57%	117.24%	117.28%	115.59%	102.31%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Dividend
Div	165,769	165,769	162,677	162,677	122,205	159,869	117,042	26.03%
YoY %	0.00%	1.90%	0.00%	33.12%	-23.56%	36.59%	-	-
Horiz. %	141.63%	141.63%	138.99%	138.99%	104.41%	136.59%	100.00%	-
Div Payout %	96.35%	90.60%	71.09%	71.97%	51.58%	72.62%	49.51%	-
YoY %	6.35%	27.44%	-1.22%	39.53%	-28.97%	46.68%	-	-
Horiz. %	194.61%	182.99%	143.59%	145.36%	104.18%	146.68%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Equity
Net Worth	2,593,311	2,595,247	2,588,109	2,588,931	2,551,532	2,258,463	2,207,479	11.30%
YoY %	-0.07%	0.28%	-0.03%	1.47%	12.98%	2.31%	-	-
Horiz. %	117.48%	117.57%	117.24%	117.28%	115.59%	102.31%	100.00%	-
NOSH	2,026,341	2,027,061	2,022,118	2,020,865	1,994,942	1,779,718	1,778,790	9.04%
YoY %	-0.04%	0.24%	0.06%	1.30%	12.09%	0.05%	-	-
Horiz. %	113.92%	113.96%	113.68%	113.61%	112.15%	100.05%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Ratio Analysis
NP Margin	46.19%	49.47%	64.01%	65.55%	71.40%	69.06%	74.48%	-
YoY %	-6.63%	-22.72%	-2.35%	-8.19%	3.39%	-7.28%	-	-
Horiz. %	62.02%	66.42%	85.94%	88.01%	95.86%	92.72%	100.00%	-
ROE	6.63%	7.05%	8.84%	8.73%	9.29%	9.75%	10.71%	-
YoY %	-5.96%	-20.25%	1.26%	-6.03%	-4.72%	-8.96%	-	-
Horiz. %	61.90%	65.83%	82.54%	81.51%	86.74%	91.04%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Per Share
RPS	18.38	18.25	17.68	17.06	16.63	17.91	17.84	2.00%
YoY %	0.71%	3.22%	3.63%	2.59%	-7.15%	0.39%	-	-
Horiz. %	103.03%	102.30%	99.10%	95.63%	93.22%	100.39%	100.00%	-
EPS	8.49	9.03	11.32	11.18	11.88	12.37	13.29	-25.76%
YoY %	-5.98%	-20.23%	1.25%	-5.89%	-3.96%	-6.92%	-	-
Horiz. %	63.88%	67.95%	85.18%	84.12%	89.39%	93.08%	100.00%	-
DPS	8.19	8.19	8.04	8.05	6.13	8.99	6.59	15.54%
YoY %	0.00%	1.87%	-0.12%	31.32%	-31.81%	36.42%	-	-
Horiz. %	124.28%	124.28%	122.00%	122.15%	93.02%	136.42%	100.00%	-
NAPS	1.2798	1.2803	1.2799	1.2811	1.279	1.269	1.241	2.06%
YoY %	-0.04%	0.03%	-0.09%	0.16%	0.79%	2.26%	-	-
Horiz. %	103.13%	103.17%	103.13%	103.23%	103.06%	102.26%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 2,020,865
RPS	12.93	12.84	12.41	11.97	11.52	11.07	11.02	11.21%
YoY %	0.70%	3.46%	3.68%	3.91%	4.07%	0.45%	-	-
Horiz. %	117.33%	116.52%	112.61%	108.62%	104.54%	100.45%	100.00%	-
EPS	5.97	6.35	7.95	7.85	8.23	7.64	8.21	-19.08%
YoY %	-5.98%	-20.13%	1.27%	-4.62%	7.72%	-6.94%	-	-
Horiz. %	72.72%	77.34%	96.83%	95.62%	100.24%	93.06%	100.00%	-
DPS	5.76	5.76	5.65	5.65	4.24	5.55	4.06	26.17%
YoY %	0.00%	1.95%	0.00%	33.25%	-23.60%	36.70%	-	-
Horiz. %	141.87%	141.87%	139.16%	139.16%	104.43%	136.70%	100.00%	-
NAPS	0.9005	0.9011	0.8987	0.8989	0.886	0.7842	0.7665	11.30%
YoY %	-0.07%	0.27%	-0.02%	1.46%	12.98%	2.31%	-	-
Horiz. %	117.48%	117.56%	117.25%	117.27%	115.59%	102.31%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	-
Price	1.55	1.55	1.44	1.38	1.41	1.34	1.46	-
P/RPS	8.43	8.49	8.15	8.09	8.48	7.48	8.18	2.02%
YoY %	-0.71%	4.17%	0.74%	-4.60%	13.37%	-8.56%	-	-
Horiz. %	103.06%	103.79%	99.63%	98.90%	103.67%	91.44%	100.00%	-
P/EPS	18.26	17.17	12.73	12.34	11.87	10.83	10.99	40.15%
YoY %	6.35%	34.88%	3.16%	3.96%	9.60%	-1.46%	-	-
Horiz. %	166.15%	156.23%	115.83%	112.28%	108.01%	98.54%	100.00%	-
EY	5.48	5.82	7.86	8.10	8.42	9.23	9.10	-28.62%
YoY %	-5.84%	-25.95%	-2.96%	-3.80%	-8.78%	1.43%	-	-
Horiz. %	60.22%	63.96%	86.37%	89.01%	92.53%	101.43%	100.00%	-
DY	5.28	5.28	5.59	5.83	4.34	6.71	4.51	11.04%
YoY %	0.00%	-5.55%	-4.12%	34.33%	-35.32%	48.78%	-	-
Horiz. %	117.07%	117.07%	123.95%	129.27%	96.23%	148.78%	100.00%	-
P/NAPS	1.21	1.21	1.13	1.08	1.10	1.06	1.18	1.68%
YoY %	0.00%	7.08%	4.63%	-1.82%	3.77%	-10.17%	-	-
Horiz. %	102.54%	102.54%	95.76%	91.53%	93.22%	89.83%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	20/10/16	19/07/16	14/04/16	20/01/16	16/10/15	16/07/15	15/04/15	-
Price	1.54	1.60	1.47	1.43	1.40	1.36	1.54	-
P/RPS	8.38	8.77	8.32	8.38	8.42	7.59	8.63	-1.93%
YoY %	-4.45%	5.41%	-0.72%	-0.48%	10.94%	-12.05%	-	-
Horiz. %	97.10%	101.62%	96.41%	97.10%	97.57%	87.95%	100.00%	-
P/EPS	18.14	17.73	12.99	12.79	11.79	10.99	11.59	34.69%
YoY %	2.31%	36.49%	1.56%	8.48%	7.28%	-5.18%	-	-
Horiz. %	156.51%	152.98%	112.08%	110.35%	101.73%	94.82%	100.00%	-
EY	5.51	5.64	7.70	7.82	8.48	9.10	8.63	-25.79%
YoY %	-2.30%	-26.75%	-1.53%	-7.78%	-6.81%	5.45%	-	-
Horiz. %	63.85%	65.35%	89.22%	90.61%	98.26%	105.45%	100.00%	-
DY	5.32	5.12	5.47	5.63	4.38	6.61	4.28	15.55%
YoY %	3.91%	-6.40%	-2.84%	28.54%	-33.74%	54.44%	-	-
Horiz. %	124.30%	119.63%	127.80%	131.54%	102.34%	154.44%	100.00%	-
P/NAPS	1.20	1.25	1.15	1.12	1.09	1.07	1.24	-2.15%
YoY %	-4.00%	8.70%	2.68%	2.75%	1.87%	-13.71%	-	-
Horiz. %	96.77%	100.81%	92.74%	90.32%	87.90%	86.29%	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