[CLMT] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[CLMT] CAPITALAND MALAYSIA TRUST
Announcement Date
24-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 25.1%
YoY- -6.94%
Quarter Report
Latest QR
Upcoming QR
CLMT's Result
CLMT's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 279,159 251,539 235,103 226,302 215,436 167,741 43,385 36.34%
PBT 125,360 179,341 178,780 187,810 201,816 134,700 81,285 7.48%
Tax 0 0 0 0 0 0 0 -
NP 125,360 179,341 178,780 187,810 201,816 134,700 81,285 7.48%
-
NP to SH 125,360 179,341 178,780 187,810 201,816 134,700 81,285 7.48%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 153,799 72,198 56,323 38,492 13,620 33,041 -37,900 -
-
Net Worth 2,596,047 2,369,598 2,187,791 2,114,188 2,027,164 1,540,857 1,390,756 10.95%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 85,196 85,409 118,062 116,894 111,766 56,547 - -
Div Payout % 67.96% 47.62% 66.04% 62.24% 55.38% 41.98% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 2,596,047 2,369,598 2,187,791 2,114,188 2,027,164 1,540,857 1,390,756 10.95%
NOSH 2,028,479 1,852,696 1,775,372 1,768,455 1,765,669 1,449,946 1,350,249 7.01%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 44.91% 71.30% 76.04% 82.99% 93.68% 80.30% 187.36% -
ROE 4.83% 7.57% 8.17% 8.88% 9.96% 8.74% 5.84% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 13.76 13.58 13.24 12.80 12.20 11.57 3.21 27.42%
EPS 6.18 9.68 10.07 10.62 11.43 9.29 6.02 0.43%
DPS 4.20 4.61 6.65 6.61 6.33 3.90 0.00 -
NAPS 1.2798 1.279 1.2323 1.1955 1.1481 1.0627 1.03 3.68%
Adjusted Per Share Value based on latest NOSH - 1,768,967
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 9.72 8.76 8.18 7.88 7.50 5.84 1.51 36.35%
EPS 4.36 6.24 6.22 6.54 7.03 4.69 2.83 7.46%
DPS 2.97 2.97 4.11 4.07 3.89 1.97 0.00 -
NAPS 0.9038 0.825 0.7617 0.736 0.7057 0.5364 0.4842 10.95%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.55 1.41 1.43 1.57 1.77 1.31 1.10 -
P/RPS 11.26 10.39 10.80 12.27 14.51 11.32 34.23 -16.90%
P/EPS 25.08 14.57 14.20 14.78 15.49 14.10 18.27 5.41%
EY 3.99 6.87 7.04 6.76 6.46 7.09 5.47 -5.11%
DY 2.71 3.27 4.65 4.21 3.58 2.98 0.00 -
P/NAPS 1.21 1.10 1.16 1.31 1.54 1.23 1.07 2.06%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 20/10/16 16/10/15 21/10/14 24/10/13 18/10/12 13/10/11 15/10/10 -
Price 1.54 1.40 1.43 1.55 1.82 1.28 1.11 -
P/RPS 11.19 10.31 10.80 12.11 14.92 11.06 34.55 -17.11%
P/EPS 24.92 14.46 14.20 14.60 15.92 13.78 18.44 5.14%
EY 4.01 6.91 7.04 6.85 6.28 7.26 5.42 -4.89%
DY 2.73 3.29 4.65 4.26 3.48 3.05 0.00 -
P/NAPS 1.20 1.09 1.16 1.30 1.59 1.20 1.08 1.76%

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