[CLMT] YoY 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- 11.07%
YoY- -13.98%
Quarter Report
Latest QR
Upcoming QR
CLMT's Result
CLMT's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 93,458 93,272 80,292 78,802 73,780 63,145 51,251 10.52%
PBT 42,399 46,682 57,575 41,850 48,649 45,114 28,111 7.08%
Tax 0 0 0 0 0 0 0 -
NP 42,399 46,682 57,575 41,850 48,649 45,114 28,111 7.08%
-
NP to SH 42,399 46,682 57,575 41,850 48,649 45,114 28,111 7.08%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 51,059 46,590 22,717 36,952 25,131 18,031 23,140 14.08%
-
Net Worth 2,596,076 2,588,931 2,207,041 2,123,355 2,042,727 1,797,834 1,390,548 10.95%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 85,812 80,632 40,160 39,722 37,327 32,646 - -
Div Payout % 202.39% 172.73% 69.75% 94.92% 76.73% 72.36% - -
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 2,596,076 2,588,931 2,207,041 2,123,355 2,042,727 1,797,834 1,390,548 10.95%
NOSH 2,028,660 2,020,865 1,777,006 1,773,305 1,769,054 1,640,509 1,351,490 6.99%
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 45.37% 50.05% 71.71% 53.11% 65.94% 71.45% 54.85% -
ROE 1.63% 1.80% 2.61% 1.97% 2.38% 2.51% 2.02% -
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 4.61 4.62 4.52 4.44 4.17 3.85 3.79 3.31%
EPS 2.09 2.31 3.24 2.36 2.75 2.75 2.08 0.07%
DPS 4.23 3.99 2.26 2.24 2.11 1.99 0.00 -
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 3.25 3.25 2.80 2.74 2.57 2.20 1.78 10.54%
EPS 1.48 1.63 2.00 1.46 1.69 1.57 0.98 7.10%
DPS 2.99 2.81 1.40 1.38 1.30 1.14 0.00 -
NAPS 0.9038 0.9013 0.7684 0.7392 0.7112 0.6259 0.4841 10.95%
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 33.21 29.90 31.65 31.50 43.16 37.41 29.53 1.97%
P/EPS 73.21 59.74 44.14 59.32 65.45 52.36 53.85 5.24%
EY 1.37 1.67 2.27 1.69 1.53 1.91 1.86 -4.96%
DY 2.76 2.89 1.58 1.60 1.17 1.38 0.00 -
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 36.03 30.98 31.87 31.05 45.32 37.67 29.01 3.67%
P/EPS 79.43 61.90 44.44 58.47 68.73 52.73 52.88 7.00%
EY 1.26 1.62 2.25 1.71 1.46 1.90 1.89 -6.52%
DY 2.55 2.79 1.57 1.62 1.12 1.37 0.00 -
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