[CLMT] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock

[CLMT] CAPITALAND MALAYSIA TRUST

Announcement Date

16-Jul-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Jun-2015 [#2]

Profit Trend

QoQ- 231.75%

YoY- -11.32%

Quarter Report

CMMT_2Q2015_Results_20150716.pdf

Latest QR

Upcoming QR

CLMT's Result

CLMT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Cumulative Result
Revenue	177,087	184,258	185,652	160,599	157,195	148,938	142,782	3.65%
YoY %	-3.89%	-0.75%	15.60%	2.17%	5.54%	4.31%	-	-
Horiz. %	124.03%	129.05%	130.02%	112.48%	110.09%	104.31%	100.00%	-
PBT	69,446	68,378	83,820	126,874	143,070	150,131	167,258	-13.62%
YoY %	1.56%	-18.42%	-33.93%	-11.32%	-4.70%	-10.24%	-	-
Horiz. %	41.52%	40.88%	50.11%	75.86%	85.54%	89.76%	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	69,446	68,378	83,820	126,874	143,070	150,131	167,258	-13.62%
YoY %	1.56%	-18.42%	-33.93%	-11.32%	-4.70%	-10.24%	-	-
Horiz. %	41.52%	40.88%	50.11%	75.86%	85.54%	89.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	69,446	68,378	83,820	126,874	143,070	150,131	167,258	-13.62%
YoY %	1.56%	-18.42%	-33.93%	-11.32%	-4.70%	-10.24%	-	-
Horiz. %	41.52%	40.88%	50.11%	75.86%	85.54%	89.76%	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	107,641	115,880	101,832	33,725	14,125	-1,193	-24,476	-
YoY %	-7.11%	13.80%	201.95%	138.76%	1,283.99%	95.13%	-	-
Horiz. %	-439.78%	-473.44%	-416.05%	-137.79%	-57.71%	4.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,596,095	2,588,666	2,592,143	2,258,108	2,188,651	2,116,334	2,027,562	4.20%
YoY %	0.29%	-0.13%	14.79%	3.17%	3.42%	4.38%	-	-
Horiz. %	128.04%	127.67%	127.85%	111.37%	107.94%	104.38%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	82,033	84,233	85,034	82,032	80,410	76,922	74,101	1.70%
YoY %	-2.61%	-0.94%	3.66%	2.02%	4.53%	3.81%	-	-
Horiz. %	110.70%	113.67%	114.75%	110.70%	108.51%	103.81%	100.00%	-
Div Payout %	118.13%	123.19%	101.45%	64.66%	56.20%	51.24%	44.30%	-
YoY %	-4.11%	21.43%	56.90%	15.05%	9.68%	15.67%	-	-
Horiz. %	266.66%	278.08%	229.01%	145.96%	126.86%	115.67%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	2,596,095	2,588,666	2,592,143	2,258,108	2,188,651	2,116,334	2,027,562	4.20%
YoY %	0.29%	-0.13%	14.79%	3.17%	3.42%	4.38%	-	-
Horiz. %	128.04%	127.67%	127.85%	111.37%	107.94%	104.38%	100.00%	-
NOSH	2,040,635	2,034,635	2,024,637	1,779,438	1,775,061	1,768,327	1,764,324	2.45%
YoY %	0.29%	0.49%	13.78%	0.25%	0.38%	0.23%	-	-
Horiz. %	115.66%	115.32%	114.75%	100.86%	100.61%	100.23%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	39.22%	37.11%	45.15%	79.00%	91.01%	100.80%	117.14%	-
YoY %	5.69%	-17.81%	-42.85%	-13.20%	-9.71%	-13.95%	-	-
Horiz. %	33.48%	31.68%	38.54%	67.44%	77.69%	86.05%	100.00%	-
ROE	2.68%	2.64%	3.23%	5.62%	6.54%	7.09%	8.25%	-
YoY %	1.52%	-18.27%	-42.53%	-14.07%	-7.76%	-14.06%	-	-
Horiz. %	32.48%	32.00%	39.15%	68.12%	79.27%	85.94%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	8.68	9.06	9.17	9.03	8.86	8.42	8.09	1.17%
YoY %	-4.19%	-1.20%	1.55%	1.92%	5.23%	4.08%	-	-
Horiz. %	107.29%	111.99%	113.35%	111.62%	109.52%	104.08%	100.00%	-
EPS	3.41	3.36	4.14	7.13	8.06	8.49	9.48	-15.66%
YoY %	1.49%	-18.84%	-41.94%	-11.54%	-5.06%	-10.44%	-	-
Horiz. %	35.97%	35.44%	43.67%	75.21%	85.02%	89.56%	100.00%	-
DPS	4.02	4.14	4.20	4.61	4.53	4.35	4.20	-0.72%
YoY %	-2.90%	-1.43%	-8.89%	1.77%	4.14%	3.57%	-	-
Horiz. %	95.71%	98.57%	100.00%	109.76%	107.86%	103.57%	100.00%	-
NAPS	1.2722	1.2723	1.2803	1.269	1.233	1.1968	1.1492	1.70%
YoY %	-0.01%	-0.62%	0.89%	2.92%	3.02%	4.14%	-	-
Horiz. %	110.70%	110.71%	111.41%	110.42%	107.29%	104.14%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,779,718
RPS	6.17	6.41	6.46	5.59	5.47	5.19	4.97	3.66%
YoY %	-3.74%	-0.77%	15.56%	2.19%	5.39%	4.43%	-	-
Horiz. %	124.14%	128.97%	129.98%	112.47%	110.06%	104.43%	100.00%	-
EPS	2.42	2.38	2.92	4.42	4.98	5.23	5.82	-13.60%
YoY %	1.68%	-18.49%	-33.94%	-11.24%	-4.78%	-10.14%	-	-
Horiz. %	41.58%	40.89%	50.17%	75.95%	85.57%	89.86%	100.00%	-
DPS	2.86	2.93	2.96	2.86	2.80	2.68	2.58	1.73%
YoY %	-2.39%	-1.01%	3.50%	2.14%	4.48%	3.88%	-	-
Horiz. %	110.85%	113.57%	114.73%	110.85%	108.53%	103.88%	100.00%	-
NAPS	0.9038	0.9012	0.9024	0.7861	0.762	0.7368	0.7059	4.20%
YoY %	0.29%	-0.13%	14.79%	3.16%	3.42%	4.38%	-	-
Horiz. %	128.04%	127.67%	127.84%	111.36%	107.95%	104.38%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	1.20	1.53	1.55	1.34	1.48	1.75	1.57	-
P/RPS	13.83	16.89	16.90	14.85	16.71	20.78	19.40	-5.48%
YoY %	-18.12%	-0.06%	13.80%	-11.13%	-19.59%	7.11%	-	-
Horiz. %	71.29%	87.06%	87.11%	76.55%	86.13%	107.11%	100.00%	-
P/EPS	35.26	45.53	37.44	18.79	18.36	20.61	16.56	13.41%
YoY %	-22.56%	21.61%	99.25%	2.34%	-10.92%	24.46%	-	-
Horiz. %	212.92%	274.94%	226.09%	113.47%	110.87%	124.46%	100.00%	-
EY	2.84	2.20	2.67	5.32	5.45	4.85	6.04	-11.81%
YoY %	29.09%	-17.60%	-49.81%	-2.39%	12.37%	-19.70%	-	-
Horiz. %	47.02%	36.42%	44.21%	88.08%	90.23%	80.30%	100.00%	-
DY	3.35	2.71	2.71	3.44	3.06	2.49	2.68	3.78%
YoY %	23.62%	0.00%	-21.22%	12.42%	22.89%	-7.09%	-	-
Horiz. %	125.00%	101.12%	101.12%	128.36%	114.18%	92.91%	100.00%	-
P/NAPS	0.94	1.20	1.21	1.06	1.20	1.46	1.37	-6.08%
YoY %	-21.67%	-0.83%	14.15%	-11.67%	-17.81%	6.57%	-	-
Horiz. %	68.61%	87.59%	88.32%	77.37%	87.59%	106.57%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	25/07/18	19/07/17	19/07/16	16/07/15	18/07/14	19/07/13	20/07/12	-
Price	1.24	1.55	1.60	1.36	1.48	1.66	1.57	-
P/RPS	14.29	17.12	17.45	15.07	16.71	19.71	19.40	-4.96%
YoY %	-16.53%	-1.89%	15.79%	-9.81%	-15.22%	1.60%	-	-
Horiz. %	73.66%	88.25%	89.95%	77.68%	86.13%	101.60%	100.00%	-
P/EPS	36.44	46.12	38.65	19.07	18.36	19.55	16.56	14.04%
YoY %	-20.99%	19.33%	102.67%	3.87%	-6.09%	18.06%	-	-
Horiz. %	220.05%	278.50%	233.39%	115.16%	110.87%	118.06%	100.00%	-
EY	2.74	2.17	2.59	5.24	5.45	5.11	6.04	-12.33%
YoY %	26.27%	-16.22%	-50.57%	-3.85%	6.65%	-15.40%	-	-
Horiz. %	45.36%	35.93%	42.88%	86.75%	90.23%	84.60%	100.00%	-
DY	3.24	2.67	2.63	3.39	3.06	2.62	2.68	3.21%
YoY %	21.35%	1.52%	-22.42%	10.78%	16.79%	-2.24%	-	-
Horiz. %	120.90%	99.63%	98.13%	126.49%	114.18%	97.76%	100.00%	-
P/NAPS	0.97	1.22	1.25	1.07	1.20	1.39	1.37	-5.58%
YoY %	-20.49%	-2.40%	16.82%	-10.83%	-13.67%	1.46%	-	-
Horiz. %	70.80%	89.05%	91.24%	78.10%	87.59%	101.46%	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