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

Announcement Date
25-Jul-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 15.75%
YoY- 920.87%
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 437,682 323,146 250,653 246,355 293,936 345,812 361,763 3.22%
PBT 191,539 46,792 -11,402 -97,059 79,478 98,261 163,168 2.70%
Tax -2,683 1,738 5,490 12,267 -9,743 -9,752 0 -
NP 188,856 48,530 -5,912 -84,792 69,735 88,509 163,168 2.46%
-
NP to SH 188,856 48,530 -5,912 -84,792 69,735 88,509 163,168 2.46%
-
Tax Rate 1.40% -3.71% - - 12.26% 9.92% 0.00% -
Total Cost 248,826 274,616 256,565 331,147 224,201 257,303 198,595 3.82%
-
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 128,189 100,682 62,908 59,221 82,927 145,136 165,173 -4.13%
Div Payout % 67.88% 207.46% 0.00% 0.00% 118.92% 163.98% 101.23% -
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 43.15% 15.02% -2.36% -34.42% 23.72% 25.59% 45.10% -
ROE 6.91% 1.87% -0.25% -3.49% 2.74% 3.48% 6.29% -
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 15.46 12.03 11.63 11.67 14.30 16.92 17.73 -2.25%
EPS 6.67 1.81 -0.27 -4.02 3.39 4.33 8.00 -2.98%
DPS 4.53 3.75 2.93 2.81 4.04 7.10 8.10 -9.22%
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 15.24 11.25 8.73 8.58 10.23 12.04 12.59 3.23%
EPS 6.57 1.69 -0.21 -2.95 2.43 3.08 5.68 2.45%
DPS 4.46 3.51 2.19 2.06 2.89 5.05 5.75 -4.14%
NAPS 0.9511 0.9031 0.8302 0.8457 0.885 0.8856 0.9038 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 4.37 4.16 4.90 5.31 5.56 6.15 6.77 -7.02%
P/EPS 10.12 27.68 -207.79 -15.43 23.43 24.02 15.01 -6.35%
EY 9.88 3.61 -0.48 -6.48 4.27 4.16 6.66 6.78%
DY 6.71 7.49 5.14 4.53 5.08 6.83 6.75 -0.09%
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 4.24 4.49 4.86 5.35 4.96 6.33 6.99 -7.98%
P/EPS 9.82 29.90 -205.97 -15.56 20.93 24.71 15.51 -7.32%
EY 10.19 3.34 -0.49 -6.43 4.78 4.05 6.45 7.91%
DY 6.91 6.94 5.19 4.49 5.69 6.64 6.53 0.94%
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