[CLMT] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[CLMT] CAPITALAND MALAYSIA TRUST
Announcement Date
16-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -6.87%
YoY- -1.1%
Quarter Report
Latest QR
Upcoming QR
CLMT's Result
CLMT's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 361,763 371,223 369,864 318,799 313,361 295,372 263,763 5.40%
PBT 163,168 152,317 182,969 220,159 222,599 233,338 239,938 -6.22%
Tax 0 0 0 0 0 0 0 -
NP 163,168 152,317 182,969 220,159 222,599 233,338 239,938 -6.22%
-
NP to SH 163,168 152,317 182,969 220,159 222,599 233,338 239,938 -6.22%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 198,595 218,906 186,895 98,640 90,762 62,034 23,825 42.37%
-
Net Worth 2,596,095 2,588,666 2,595,247 2,258,463 2,188,043 2,117,242 2,026,987 4.20%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 165,173 170,046 165,769 159,869 160,131 151,768 106,777 7.53%
Div Payout % 101.23% 111.64% 90.60% 72.62% 71.94% 65.04% 44.50% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 2,596,095 2,588,666 2,595,247 2,258,463 2,188,043 2,117,242 2,026,987 4.20%
NOSH 2,040,635 2,034,635 2,027,061 1,779,718 1,774,568 1,769,086 1,763,824 2.45%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 45.10% 41.03% 49.47% 69.06% 71.04% 79.00% 90.97% -
ROE 6.29% 5.88% 7.05% 9.75% 10.17% 11.02% 11.84% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 17.73 18.25 18.25 17.91 17.66 16.70 14.95 2.88%
EPS 8.00 7.49 9.03 12.37 12.54 13.19 13.60 -8.46%
DPS 8.10 8.37 8.19 8.99 9.03 8.59 6.05 4.98%
NAPS 1.2722 1.2723 1.2803 1.269 1.233 1.1968 1.1492 1.70%
Adjusted Per Share Value based on latest NOSH - 1,779,718
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 12.59 12.92 12.88 11.10 10.91 10.28 9.18 5.40%
EPS 5.68 5.30 6.37 7.66 7.75 8.12 8.35 -6.21%
DPS 5.75 5.92 5.77 5.57 5.57 5.28 3.72 7.52%
NAPS 0.9038 0.9012 0.9035 0.7863 0.7618 0.7371 0.7057 4.20%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.20 1.53 1.55 1.34 1.48 1.75 1.57 -
P/RPS 6.77 8.39 8.49 7.48 8.38 10.48 10.50 -7.05%
P/EPS 15.01 20.44 17.17 10.83 11.80 13.27 11.54 4.47%
EY 6.66 4.89 5.82 9.23 8.48 7.54 8.66 -4.28%
DY 6.75 5.47 5.28 6.71 6.10 4.91 3.86 9.75%
P/NAPS 0.94 1.20 1.21 1.06 1.20 1.46 1.37 -6.08%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 25/07/18 19/07/17 19/07/16 16/07/15 18/07/14 19/07/13 20/07/12 -
Price 1.24 1.55 1.60 1.36 1.48 1.66 1.57 -
P/RPS 6.99 8.50 8.77 7.59 8.38 9.94 10.50 -6.55%
P/EPS 15.51 20.70 17.73 10.99 11.80 12.59 11.54 5.04%
EY 6.45 4.83 5.64 9.10 8.48 7.95 8.66 -4.78%
DY 6.53 5.40 5.12 6.61 6.10 5.17 3.86 9.15%
P/NAPS 0.97 1.22 1.25 1.07 1.20 1.39 1.37 -5.58%

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