[CLMT] YoY TTM Result on 30-Jun-2020 [#2]

Stock
[CLMT] CAPITALAND MALAYSIA TRUST
Announcement Date
21-Jul-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 17.42%
YoY- -21.21%
Quarter Report
Latest QR
Upcoming QR
CLMT's Result
CLMT's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 323,146 250,653 246,355 293,936 345,812 361,763 371,223 -2.28%
PBT 46,792 -11,402 -97,059 79,478 98,261 163,168 152,317 -17.84%
Tax 1,738 5,490 12,267 -9,743 -9,752 0 0 -
NP 48,530 -5,912 -84,792 69,735 88,509 163,168 152,317 -17.34%
-
NP to SH 48,530 -5,912 -84,792 69,735 88,509 163,168 152,317 -17.34%
-
Tax Rate -3.71% - - 12.26% 9.92% 0.00% 0.00% -
Total Cost 274,616 256,565 331,147 224,201 257,303 198,595 218,906 3.84%
-
Net Worth 2,594,189 2,384,739 2,429,241 2,542,102 2,543,772 2,596,095 2,588,666 0.03%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 100,682 62,908 59,221 82,927 145,136 165,173 170,046 -8.36%
Div Payout % 207.46% 0.00% 0.00% 118.92% 163.98% 101.23% 111.64% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 2,594,189 2,384,739 2,429,241 2,542,102 2,543,772 2,596,095 2,588,666 0.03%
NOSH 2,698,102 2,155,209 2,110,549 2,055,387 2,044,176 2,040,635 2,034,635 4.81%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 15.02% -2.36% -34.42% 23.72% 25.59% 45.10% 41.03% -
ROE 1.87% -0.25% -3.49% 2.74% 3.48% 6.29% 5.88% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 12.03 11.63 11.67 14.30 16.92 17.73 18.25 -6.70%
EPS 1.81 -0.27 -4.02 3.39 4.33 8.00 7.49 -21.06%
DPS 3.75 2.93 2.81 4.04 7.10 8.10 8.37 -12.51%
NAPS 0.9655 1.1065 1.151 1.2368 1.2444 1.2722 1.2723 -4.49%
Adjusted Per Share Value based on latest NOSH - 2,055,387
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 11.22 8.70 8.55 10.21 12.01 12.56 12.89 -2.28%
EPS 1.69 -0.21 -2.94 2.42 3.07 5.67 5.29 -17.31%
DPS 3.50 2.18 2.06 2.88 5.04 5.74 5.90 -8.33%
NAPS 0.9008 0.828 0.8435 0.8827 0.8833 0.9014 0.8989 0.03%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.50 0.57 0.62 0.795 1.04 1.20 1.53 -
P/RPS 4.16 4.90 5.31 5.56 6.15 6.77 8.39 -11.02%
P/EPS 27.68 -207.79 -15.43 23.43 24.02 15.01 20.44 5.18%
EY 3.61 -0.48 -6.48 4.27 4.16 6.66 4.89 -4.93%
DY 7.49 5.14 4.53 5.08 6.83 6.75 5.47 5.37%
P/NAPS 0.52 0.52 0.54 0.64 0.84 0.94 1.20 -13.00%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 25/07/23 22/07/22 22/07/21 21/07/20 25/07/19 25/07/18 19/07/17 -
Price 0.54 0.565 0.625 0.71 1.07 1.24 1.55 -
P/RPS 4.49 4.86 5.35 4.96 6.33 6.99 8.50 -10.08%
P/EPS 29.90 -205.97 -15.56 20.93 24.71 15.51 20.70 6.31%
EY 3.34 -0.49 -6.43 4.78 4.05 6.45 4.83 -5.96%
DY 6.94 5.19 4.49 5.69 6.64 6.53 5.40 4.26%
P/NAPS 0.56 0.51 0.54 0.57 0.86 0.97 1.22 -12.16%

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