[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
Latest QR
Upcoming QR
CLMT's Result
CLMT's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 372,431 369,864 357,471 344,811 331,831 318,799 317,406 11.21%
PBT 172,042 182,969 228,828 226,023 236,916 220,159 236,406 -19.04%
Tax 0 0 0 0 0 0 0 -
NP 172,042 182,969 228,828 226,023 236,916 220,159 236,406 -19.04%
-
NP to SH 172,042 182,969 228,828 226,023 236,916 220,159 236,406 -19.04%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 200,389 186,895 128,643 118,788 94,915 98,640 81,000 82.61%
-
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%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 165,769 165,769 162,677 162,677 122,205 159,869 117,042 26.03%
Div Payout % 96.35% 90.60% 71.09% 71.97% 51.58% 72.62% 49.51% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
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%
NOSH 2,026,341 2,027,061 2,022,118 2,020,865 1,994,942 1,779,718 1,778,790 9.04%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 46.19% 49.47% 64.01% 65.55% 71.40% 69.06% 74.48% -
ROE 6.63% 7.05% 8.84% 8.73% 9.29% 9.75% 10.71% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 18.38 18.25 17.68 17.06 16.63 17.91 17.84 2.00%
EPS 8.49 9.03 11.32 11.18 11.88 12.37 13.29 -25.76%
DPS 8.19 8.19 8.04 8.05 6.13 8.99 6.59 15.54%
NAPS 1.2798 1.2803 1.2799 1.2811 1.279 1.269 1.241 2.06%
Adjusted Per Share Value based on latest NOSH - 2,020,865
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 12.97 12.88 12.45 12.00 11.55 11.10 11.05 11.23%
EPS 5.99 6.37 7.97 7.87 8.25 7.66 8.23 -19.04%
DPS 5.77 5.77 5.66 5.66 4.25 5.57 4.07 26.11%
NAPS 0.9028 0.9035 0.901 0.9013 0.8883 0.7863 0.7685 11.30%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
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%
P/EPS 18.26 17.17 12.73 12.34 11.87 10.83 10.99 40.15%
EY 5.48 5.82 7.86 8.10 8.42 9.23 9.10 -28.62%
DY 5.28 5.28 5.59 5.83 4.34 6.71 4.51 11.04%
P/NAPS 1.21 1.21 1.13 1.08 1.10 1.06 1.18 1.68%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
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%
P/EPS 18.14 17.73 12.99 12.79 11.79 10.99 11.59 34.69%
EY 5.51 5.64 7.70 7.82 8.48 9.10 8.63 -25.79%
DY 5.32 5.12 5.47 5.63 4.38 6.61 4.28 15.55%
P/NAPS 1.20 1.25 1.15 1.12 1.09 1.07 1.24 -2.15%

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