[CLMT] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[CLMT] CAPITALAND MALAYSIA TRUST
Announcement Date
23-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 22.28%
YoY- -8.31%
Quarter Report
Latest QR
Upcoming QR
CLMT's Result
CLMT's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 372,617 344,811 315,395 305,104 289,216 230,887 94,636 25.63%
PBT 167,759 226,023 236,355 229,660 250,465 179,814 109,396 7.37%
Tax 0 0 0 0 0 0 0 -
NP 167,759 226,023 236,355 229,660 250,465 179,814 109,396 7.37%
-
NP to SH 167,759 226,023 236,355 229,660 250,465 179,814 109,396 7.37%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 204,858 118,788 79,040 75,444 38,751 51,073 -14,760 -
-
Net Worth 2,595,903 2,429,178 2,205,506 2,118,604 2,038,139 1,642,151 1,389,599 10.96%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 171,004 163,070 158,221 156,586 148,972 117,928 45,919 24.47%
Div Payout % 101.93% 72.15% 66.94% 68.18% 59.48% 65.58% 41.98% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 2,595,903 2,429,178 2,205,506 2,118,604 2,038,139 1,642,151 1,389,599 10.96%
NOSH 2,028,524 1,896,166 1,775,770 1,769,337 1,765,081 1,498,450 1,350,567 7.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 45.02% 65.55% 74.94% 75.27% 86.60% 77.88% 115.60% -
ROE 6.46% 9.30% 10.72% 10.84% 12.29% 10.95% 7.87% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 18.37 18.18 17.76 17.24 16.39 15.41 7.01 17.40%
EPS 8.27 11.92 13.31 12.98 14.19 12.00 8.10 0.34%
DPS 8.43 8.60 8.91 8.85 8.44 7.87 3.40 16.32%
NAPS 1.2797 1.2811 1.242 1.1974 1.1547 1.0959 1.0289 3.69%
Adjusted Per Share Value based on latest NOSH - 1,773,305
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 12.94 11.97 10.95 10.59 10.04 8.02 3.29 25.61%
EPS 5.83 7.85 8.21 7.97 8.70 6.24 3.80 7.38%
DPS 5.94 5.66 5.49 5.44 5.17 4.09 1.59 24.54%
NAPS 0.9014 0.8435 0.7658 0.7356 0.7077 0.5702 0.4825 10.96%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.53 1.38 1.43 1.40 1.80 1.44 1.12 -
P/RPS 8.33 7.59 8.05 8.12 10.99 9.35 15.98 -10.28%
P/EPS 18.50 11.58 10.74 10.79 12.68 12.00 13.83 4.96%
EY 5.41 8.64 9.31 9.27 7.88 8.33 7.23 -4.71%
DY 5.51 6.23 6.23 6.32 4.69 5.47 3.04 10.40%
P/NAPS 1.20 1.08 1.15 1.17 1.56 1.31 1.09 1.61%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/01/17 20/01/16 20/01/15 23/01/14 22/01/13 20/01/12 21/01/11 -
Price 1.66 1.43 1.44 1.38 1.89 1.45 1.10 -
P/RPS 9.04 7.86 8.11 8.00 11.53 9.41 15.70 -8.78%
P/EPS 20.07 12.00 10.82 10.63 13.32 12.08 13.58 6.72%
EY 4.98 8.34 9.24 9.41 7.51 8.28 7.36 -6.29%
DY 5.08 6.01 6.19 6.41 4.47 5.43 3.09 8.63%
P/NAPS 1.30 1.12 1.16 1.15 1.64 1.32 1.07 3.29%

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