[CLMT] YoY Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[CLMT] CAPITALAND MALAYSIA TRUST
Announcement Date
20-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 33.49%
YoY- 64.37%
Quarter Report
Latest QR
Upcoming QR
CLMT's Result
CLMT's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 315,395 305,104 289,216 230,887 94,636 0 -
PBT 236,355 229,660 250,465 179,814 109,396 0 -
Tax 0 0 0 0 0 0 -
NP 236,355 229,660 250,465 179,814 109,396 0 -
-
NP to SH 236,355 229,660 250,465 179,814 109,396 0 -
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% - -
Total Cost 79,040 75,444 38,751 51,073 -14,760 0 -
-
Net Worth 2,205,506 2,118,604 2,038,139 1,642,151 1,389,599 0 -
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 158,221 156,586 148,972 117,928 45,919 - -
Div Payout % 66.94% 68.18% 59.48% 65.58% 41.98% - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 2,205,506 2,118,604 2,038,139 1,642,151 1,389,599 0 -
NOSH 1,775,770 1,769,337 1,765,081 1,498,450 1,350,567 0 -
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 74.94% 75.27% 86.60% 77.88% 115.60% 0.00% -
ROE 10.72% 10.84% 12.29% 10.95% 7.87% 0.00% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 17.76 17.24 16.39 15.41 7.01 0.00 -
EPS 13.31 12.98 14.19 12.00 8.10 0.00 -
DPS 8.91 8.85 8.44 7.87 3.40 0.00 -
NAPS 1.242 1.1974 1.1547 1.0959 1.0289 1.0289 3.83%
Adjusted Per Share Value based on latest NOSH - 1,640,509
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 10.95 10.59 10.04 8.02 3.29 0.00 -
EPS 8.21 7.97 8.70 6.24 3.80 0.00 -
DPS 5.49 5.44 5.17 4.09 1.59 0.00 -
NAPS 0.7658 0.7356 0.7077 0.5702 0.4825 1.0289 -5.73%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 - -
Price 1.43 1.40 1.80 1.44 1.12 0.00 -
P/RPS 8.05 8.12 10.99 9.35 15.98 0.00 -
P/EPS 10.74 10.79 12.68 12.00 13.83 0.00 -
EY 9.31 9.27 7.88 8.33 7.23 0.00 -
DY 6.23 6.32 4.69 5.47 3.04 0.00 -
P/NAPS 1.15 1.17 1.56 1.31 1.09 0.00 -
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 20/01/15 23/01/14 22/01/13 20/01/12 21/01/11 - -
Price 1.44 1.38 1.89 1.45 1.10 0.00 -
P/RPS 8.11 8.00 11.53 9.41 15.70 0.00 -
P/EPS 10.82 10.63 13.32 12.08 13.58 0.00 -
EY 9.24 9.41 7.51 8.28 7.36 0.00 -
DY 6.19 6.41 4.47 5.43 3.09 0.00 -
P/NAPS 1.16 1.15 1.64 1.32 1.07 0.00 -

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
Post a Comment