[CLMT] YoY Quarter Result on 30-Jun-2023 [#2]

Stock
[CLMT] CAPITALAND MALAYSIA TRUST
Announcement Date
25-Jul-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 146.91%
YoY- 28.57%
Quarter Report
Latest QR
Upcoming QR
CLMT's Result
CLMT's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 113,652 104,755 68,321 52,713 49,881 84,848 87,354 4.47%
PBT 33,477 29,723 23,118 11,489 192 -401 32,193 0.65%
Tax -7 0 0 0 0 -9,752 0 -
NP 33,470 29,723 23,118 11,489 192 -10,153 32,193 0.64%
-
NP to SH 33,470 29,723 23,118 11,489 192 -10,153 32,193 0.64%
-
Tax Rate 0.02% 0.00% 0.00% 0.00% 0.00% - 0.00% -
Total Cost 80,182 75,032 45,203 41,224 49,689 95,001 55,161 6.42%
-
Net Worth 2,731,851 2,594,189 2,384,739 2,429,241 2,542,102 2,543,772 2,596,095 0.85%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 66,803 31,973 42,026 18,150 20,759 65,822 82,033 -3.36%
Div Payout % 199.59% 107.57% 181.79% 157.98% 10,812.19% 0.00% 254.82% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 2,731,851 2,594,189 2,384,739 2,429,241 2,542,102 2,543,772 2,596,095 0.85%
NOSH 2,834,267 2,698,102 2,155,209 2,110,549 2,055,387 2,044,176 2,040,635 5.62%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 29.45% 28.37% 33.84% 21.80% 0.38% -11.97% 36.85% -
ROE 1.23% 1.15% 0.97% 0.47% 0.01% -0.40% 1.24% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 4.02 3.90 3.17 2.50 2.43 4.15 4.28 -1.03%
EPS 1.18 1.11 1.07 0.54 0.01 -0.50 1.58 -4.74%
DPS 2.36 1.19 1.95 0.86 1.01 3.22 4.02 -8.48%
NAPS 0.9651 0.9655 1.1065 1.151 1.2368 1.2444 1.2722 -4.49%
Adjusted Per Share Value based on latest NOSH - 2,698,102
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 3.95 3.64 2.37 1.83 1.73 2.95 3.03 4.51%
EPS 1.16 1.03 0.80 0.40 0.01 -0.35 1.12 0.58%
DPS 2.32 1.11 1.46 0.63 0.72 2.29 2.85 -3.36%
NAPS 0.9486 0.9008 0.828 0.8435 0.8827 0.8833 0.9014 0.85%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.675 0.50 0.57 0.62 0.795 1.04 1.20 -
P/RPS 16.81 12.82 17.98 24.82 32.76 25.06 28.03 -8.16%
P/EPS 57.09 45.20 53.14 113.90 8,510.59 -209.39 76.07 -4.66%
EY 1.75 2.21 1.88 0.88 0.01 -0.48 1.31 4.94%
DY 3.50 2.38 3.42 1.39 1.27 3.10 3.35 0.73%
P/NAPS 0.70 0.52 0.52 0.54 0.64 0.84 0.94 -4.79%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 24/07/24 25/07/23 22/07/22 22/07/21 21/07/20 25/07/19 25/07/18 -
Price 0.655 0.54 0.565 0.625 0.71 1.07 1.24 -
P/RPS 16.31 13.85 17.82 25.02 29.26 25.78 28.97 -9.12%
P/EPS 55.39 48.81 52.67 114.81 7,600.65 -215.43 78.60 -5.66%
EY 1.81 2.05 1.90 0.87 0.01 -0.46 1.27 6.07%
DY 3.60 2.20 3.45 1.38 1.42 3.01 3.24 1.76%
P/NAPS 0.68 0.56 0.51 0.54 0.57 0.86 0.97 -5.74%

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