[CLMT] QoQ TTM Result on 31-Dec-2016 [#4]

Stock

[CLMT] CAPITALAND MALAYSIA TRUST

Announcement Date

24-Jan-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Dec-2016 [#4]

Profit Trend

QoQ- -2.49%

YoY- -25.78%

Quarter Report

CMMT_4Q 2016_Quarterly Results.pdf

Latest QR

Upcoming QR

CLMT's Result

CLMT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
TTM Result
Revenue	370,384	371,223	371,418	372,617	372,431	369,864	357,471	2.39%
YoY %	-0.23%	-0.05%	-0.32%	0.05%	0.69%	3.47%	-	-
Horiz. %	103.61%	103.85%	103.90%	104.24%	104.18%	103.47%	100.00%	-
PBT	150,853	152,317	166,950	167,759	172,042	182,969	228,828	-24.23%
YoY %	-0.96%	-8.76%	-0.48%	-2.49%	-5.97%	-20.04%	-	-
Horiz. %	65.92%	66.56%	72.96%	73.31%	75.18%	79.96%	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	150,853	152,317	166,950	167,759	172,042	182,969	228,828	-24.23%
YoY %	-0.96%	-8.76%	-0.48%	-2.49%	-5.97%	-20.04%	-	-
Horiz. %	65.92%	66.56%	72.96%	73.31%	75.18%	79.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	150,853	152,317	166,950	167,759	172,042	182,969	228,828	-24.23%
YoY %	-0.96%	-8.76%	-0.48%	-2.49%	-5.97%	-20.04%	-	-
Horiz. %	65.92%	66.56%	72.96%	73.31%	75.18%	79.96%	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	219,531	218,906	204,468	204,858	200,389	186,895	128,643	42.75%
YoY %	0.29%	7.06%	-0.19%	2.23%	7.22%	45.28%	-	-
Horiz. %	170.65%	170.17%	158.94%	159.25%	155.77%	145.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,591,206	2,588,666	2,602,501	2,596,076	2,593,311	2,595,247	2,588,109	0.07%
YoY %	0.10%	-0.53%	0.25%	0.11%	-0.07%	0.28%	-	-
Horiz. %	100.12%	100.02%	100.56%	100.31%	100.20%	100.28%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	170,046	170,046	170,948	170,948	165,769	165,769	162,677	2.99%
YoY %	0.00%	-0.53%	0.00%	3.12%	0.00%	1.90%	-	-
Horiz. %	104.53%	104.53%	105.08%	105.08%	101.90%	101.90%	100.00%	-
Div Payout %	112.72%	111.64%	102.40%	101.90%	96.35%	90.60%	71.09%	-
YoY %	0.97%	9.02%	0.49%	5.76%	6.35%	27.44%	-	-
Horiz. %	158.56%	157.04%	144.04%	143.34%	135.53%	127.44%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	2,591,206	2,588,666	2,602,501	2,596,076	2,593,311	2,595,247	2,588,109	0.07%
YoY %	0.10%	-0.53%	0.25%	0.11%	-0.07%	0.28%	-	-
Horiz. %	100.12%	100.02%	100.56%	100.31%	100.20%	100.28%	100.00%	-
NOSH	2,037,752	2,034,635	2,034,635	2,028,660	2,026,341	2,027,061	2,022,118	0.51%
YoY %	0.15%	0.00%	0.29%	0.11%	-0.04%	0.24%	-	-
Horiz. %	100.77%	100.62%	100.62%	100.32%	100.21%	100.24%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	40.73%	41.03%	44.95%	45.02%	46.19%	49.47%	64.01%	-
YoY %	-0.73%	-8.72%	-0.16%	-2.53%	-6.63%	-22.72%	-	-
Horiz. %	63.63%	64.10%	70.22%	70.33%	72.16%	77.28%	100.00%	-
ROE	5.82%	5.88%	6.41%	6.46%	6.63%	7.05%	8.84%	-
YoY %	-1.02%	-8.27%	-0.77%	-2.56%	-5.96%	-20.25%	-	-
Horiz. %	65.84%	66.52%	72.51%	73.08%	75.00%	79.75%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	18.18	18.25	18.25	18.37	18.38	18.25	17.68	1.87%
YoY %	-0.38%	0.00%	-0.65%	-0.05%	0.71%	3.22%	-	-
Horiz. %	102.83%	103.22%	103.22%	103.90%	103.96%	103.22%	100.00%	-
EPS	7.40	7.49	8.21	8.27	8.49	9.03	11.32	-24.65%
YoY %	-1.20%	-8.77%	-0.73%	-2.59%	-5.98%	-20.23%	-	-
Horiz. %	65.37%	66.17%	72.53%	73.06%	75.00%	79.77%	100.00%	-
DPS	8.37	8.37	8.43	8.43	8.19	8.19	8.04	2.71%
YoY %	0.00%	-0.71%	0.00%	2.93%	0.00%	1.87%	-	-
Horiz. %	104.10%	104.10%	104.85%	104.85%	101.87%	101.87%	100.00%	-
NAPS	1.2716	1.2723	1.2791	1.2797	1.2798	1.2803	1.2799	-0.43%
YoY %	-0.06%	-0.53%	-0.05%	-0.01%	-0.04%	0.03%	-	-
Horiz. %	99.35%	99.41%	99.94%	99.98%	99.99%	100.03%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 2,028,660
RPS	12.89	12.92	12.93	12.97	12.97	12.88	12.45	2.34%
YoY %	-0.23%	-0.08%	-0.31%	0.00%	0.70%	3.45%	-	-
Horiz. %	103.53%	103.78%	103.86%	104.18%	104.18%	103.45%	100.00%	-
EPS	5.25	5.30	5.81	5.84	5.99	6.37	7.97	-24.27%
YoY %	-0.94%	-8.78%	-0.51%	-2.50%	-5.97%	-20.08%	-	-
Horiz. %	65.87%	66.50%	72.90%	73.27%	75.16%	79.92%	100.00%	-
DPS	5.92	5.92	5.95	5.95	5.77	5.77	5.66	3.03%
YoY %	0.00%	-0.50%	0.00%	3.12%	0.00%	1.94%	-	-
Horiz. %	104.59%	104.59%	105.12%	105.12%	101.94%	101.94%	100.00%	-
NAPS	0.9021	0.9012	0.906	0.9038	0.9028	0.9035	0.901	0.08%
YoY %	0.10%	-0.53%	0.24%	0.11%	-0.08%	0.28%	-	-
Horiz. %	100.12%	100.02%	100.55%	100.31%	100.20%	100.28%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	1.42	1.53	1.63	1.53	1.55	1.55	1.44	-
P/RPS	7.81	8.39	8.93	8.33	8.43	8.49	8.15	-2.79%
YoY %	-6.91%	-6.05%	7.20%	-1.19%	-0.71%	4.17%	-	-
Horiz. %	95.83%	102.94%	109.57%	102.21%	103.44%	104.17%	100.00%	-
P/EPS	19.18	20.44	19.86	18.50	18.26	17.17	12.73	31.39%
YoY %	-6.16%	2.92%	7.35%	1.31%	6.35%	34.88%	-	-
Horiz. %	150.67%	160.57%	156.01%	145.33%	143.44%	134.88%	100.00%	-
EY	5.21	4.89	5.03	5.40	5.48	5.82	7.86	-23.95%
YoY %	6.54%	-2.78%	-6.85%	-1.46%	-5.84%	-25.95%	-	-
Horiz. %	66.28%	62.21%	63.99%	68.70%	69.72%	74.05%	100.00%	-
DY	5.89	5.47	5.17	5.51	5.28	5.28	5.59	3.54%
YoY %	7.68%	5.80%	-6.17%	4.36%	0.00%	-5.55%	-	-
Horiz. %	105.37%	97.85%	92.49%	98.57%	94.45%	94.45%	100.00%	-
P/NAPS	1.12	1.20	1.27	1.20	1.21	1.21	1.13	-0.59%
YoY %	-6.67%	-5.51%	5.83%	-0.83%	0.00%	7.08%	-	-
Horiz. %	99.12%	106.19%	112.39%	106.19%	107.08%	107.08%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	25/10/17	19/07/17	18/04/17	24/01/17	20/10/16	19/07/16	14/04/16	-
Price	1.46	1.55	1.59	1.66	1.54	1.60	1.47	-
P/RPS	8.03	8.50	8.71	9.04	8.38	8.77	8.32	-2.33%
YoY %	-5.53%	-2.41%	-3.65%	7.88%	-4.45%	5.41%	-	-
Horiz. %	96.51%	102.16%	104.69%	108.65%	100.72%	105.41%	100.00%	-
P/EPS	19.72	20.70	19.38	20.07	18.14	17.73	12.99	32.05%
YoY %	-4.73%	6.81%	-3.44%	10.64%	2.31%	36.49%	-	-
Horiz. %	151.81%	159.35%	149.19%	154.50%	139.65%	136.49%	100.00%	-
EY	5.07	4.83	5.16	4.98	5.51	5.64	7.70	-24.29%
YoY %	4.97%	-6.40%	3.61%	-9.62%	-2.30%	-26.75%	-	-
Horiz. %	65.84%	62.73%	67.01%	64.68%	71.56%	73.25%	100.00%	-
DY	5.73	5.40	5.30	5.08	5.32	5.12	5.47	3.14%
YoY %	6.11%	1.89%	4.33%	-4.51%	3.91%	-6.40%	-	-
Horiz. %	104.75%	98.72%	96.89%	92.87%	97.26%	93.60%	100.00%	-
P/NAPS	1.15	1.22	1.24	1.30	1.20	1.25	1.15	0.00%
YoY %	-5.74%	-1.61%	-4.62%	8.33%	-4.00%	8.70%	-	-
Horiz. %	100.00%	106.09%	107.83%	113.04%	104.35%	108.70%	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