[CLMT] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[CLMT] CAPITALAND MALAYSIA TRUST
Announcement Date
16-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 136.38%
YoY- -60.12%
Quarter Report
Latest QR
Upcoming QR
CLMT's Result
CLMT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 447,536 313,956 270,376 226,624 298,128 351,620 358,932 3.74%
PBT 133,964 48,152 82,148 30,740 77,080 129,920 149,012 -1.75%
Tax -24 0 0 0 0 0 0 -
NP 133,940 48,152 82,148 30,740 77,080 129,920 149,012 -1.75%
-
NP to SH 133,940 48,152 82,148 30,740 77,080 129,920 149,012 -1.75%
-
Tax Rate 0.02% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 313,596 265,804 188,228 195,884 221,048 221,700 209,920 6.91%
-
Net Worth 2,730,360 2,590,706 2,381,603 2,425,665 2,542,513 2,584,860 2,604,666 0.78%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - 92,983 - - - - - -
Div Payout % - 193.10% - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 2,730,360 2,590,706 2,381,603 2,425,665 2,542,513 2,584,860 2,604,666 0.78%
NOSH 2,825,582 2,671,932 2,152,375 2,106,160 2,055,387 2,044,176 2,040,635 5.56%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 29.93% 15.34% 30.38% 13.56% 25.85% 36.95% 41.52% -
ROE 4.91% 1.86% 3.45% 1.27% 3.03% 5.03% 5.72% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 15.84 11.75 12.56 10.76 14.50 17.20 17.59 -1.72%
EPS 4.88 2.08 3.84 1.48 3.76 6.36 7.32 -6.52%
DPS 0.00 3.48 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9663 0.9696 1.1065 1.1517 1.237 1.2645 1.2764 -4.52%
Adjusted Per Share Value based on latest NOSH - 2,106,160
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 15.58 10.93 9.41 7.89 10.38 12.24 12.50 3.73%
EPS 4.66 1.68 2.86 1.07 2.68 4.52 5.19 -1.77%
DPS 0.00 3.24 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9506 0.9019 0.8291 0.8445 0.8852 0.8999 0.9068 0.78%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.63 0.52 0.575 0.66 0.91 1.11 1.08 -
P/RPS 3.98 4.43 4.58 6.13 6.27 6.45 6.14 -6.96%
P/EPS 13.29 28.85 15.07 45.22 24.27 17.46 14.79 -1.76%
EY 7.52 3.47 6.64 2.21 4.12 5.73 6.76 1.78%
DY 0.00 6.69 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.54 0.52 0.57 0.74 0.88 0.85 -4.36%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 24/04/24 27/04/23 27/04/22 16/04/21 21/05/20 23/04/19 24/04/18 -
Price 0.625 0.52 0.56 0.67 0.81 1.12 1.14 -
P/RPS 3.95 4.43 4.46 6.23 5.58 6.51 6.48 -7.91%
P/EPS 13.18 28.85 14.67 45.91 21.60 17.62 15.61 -2.77%
EY 7.58 3.47 6.82 2.18 4.63 5.67 6.41 2.83%
DY 0.00 6.69 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.54 0.51 0.58 0.65 0.89 0.89 -5.09%

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