[CLMT] YoY Quarter Result on 31-Dec-2016 [#4]

Stock
[CLMT] CAPITALAND MALAYSIA TRUST
Announcement Date
24-Jan-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 2.07%
YoY- -9.17%
Quarter Report
Latest QR
Upcoming QR
CLMT's Result
CLMT's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 85,802 86,909 92,008 93,458 93,272 80,292 78,802 1.42%
PBT 31,607 34,626 53,646 42,399 46,682 57,575 41,850 -4.56%
Tax -9,743 0 0 0 0 0 0 -
NP 21,864 34,626 53,646 42,399 46,682 57,575 41,850 -10.25%
-
NP to SH 21,864 34,626 53,646 42,399 46,682 57,575 41,850 -10.25%
-
Tax Rate 30.83% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 63,938 52,283 38,362 51,059 46,590 22,717 36,952 9.56%
-
Net Worth 2,539,659 2,587,313 2,604,044 2,596,076 2,588,931 2,207,041 2,123,355 3.02%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 62,168 79,314 83,140 85,812 80,632 40,160 39,722 7.74%
Div Payout % 284.34% 229.06% 154.98% 202.39% 172.73% 69.75% 94.92% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 2,539,659 2,587,313 2,604,044 2,596,076 2,588,931 2,207,041 2,123,355 3.02%
NOSH 2,051,752 2,044,176 2,037,752 2,028,660 2,020,865 1,777,006 1,773,305 2.45%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 25.48% 39.84% 58.31% 45.37% 50.05% 71.71% 53.11% -
ROE 0.86% 1.34% 2.06% 1.63% 1.80% 2.61% 1.97% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 4.18 4.25 4.52 4.61 4.62 4.52 4.44 -1.00%
EPS 1.07 1.69 2.63 2.09 2.31 3.24 2.36 -12.34%
DPS 3.03 3.88 4.08 4.23 3.99 2.26 2.24 5.16%
NAPS 1.2378 1.2657 1.2779 1.2797 1.2811 1.242 1.1974 0.55%
Adjusted Per Share Value based on latest NOSH - 2,028,660
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 2.99 3.03 3.20 3.25 3.25 2.80 2.74 1.46%
EPS 0.76 1.21 1.87 1.48 1.63 2.00 1.46 -10.30%
DPS 2.16 2.76 2.89 2.99 2.81 1.40 1.38 7.74%
NAPS 0.8842 0.9008 0.9066 0.9038 0.9013 0.7684 0.7392 3.02%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.00 1.01 1.83 1.53 1.38 1.43 1.40 -
P/RPS 23.91 23.76 40.53 33.21 29.90 31.65 31.50 -4.48%
P/EPS 93.84 59.63 69.51 73.21 59.74 44.14 59.32 7.94%
EY 1.07 1.68 1.44 1.37 1.67 2.27 1.69 -7.33%
DY 3.03 3.84 2.23 2.76 2.89 1.58 1.60 11.22%
P/NAPS 0.81 0.80 1.43 1.20 1.08 1.15 1.17 -5.94%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 22/01/20 29/01/19 24/01/18 24/01/17 20/01/16 20/01/15 23/01/14 -
Price 1.01 1.06 1.39 1.66 1.43 1.44 1.38 -
P/RPS 24.15 24.93 30.79 36.03 30.98 31.87 31.05 -4.10%
P/EPS 94.78 62.58 52.80 79.43 61.90 44.44 58.47 8.37%
EY 1.06 1.60 1.89 1.26 1.62 2.25 1.71 -7.65%
DY 3.00 3.66 2.94 2.55 2.79 1.57 1.62 10.81%
P/NAPS 0.82 0.84 1.09 1.30 1.12 1.16 1.15 -5.47%

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