[CLMT] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[CLMT] CAPITALAND MALAYSIA TRUST
Announcement Date
24-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 1.34%
YoY- -4.24%
Quarter Report
Latest QR
Upcoming QR
CLMT's Result
CLMT's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 372,431 331,831 313,905 300,082 278,581 218,992 43,385 43.04%
PBT 172,042 236,916 220,630 236,459 246,930 162,811 81,285 13.29%
Tax 0 0 0 0 0 0 0 -
NP 172,042 236,916 220,630 236,459 246,930 162,811 81,285 13.29%
-
NP to SH 172,042 236,916 220,630 236,459 246,930 162,811 81,285 13.29%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 200,389 94,915 93,275 63,623 31,651 56,181 -37,900 -
-
Net Worth 2,593,311 2,551,532 2,189,325 2,114,800 2,024,287 1,592,086 1,390,756 10.93%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 165,769 122,205 157,817 154,191 144,332 32,310 - -
Div Payout % 96.35% 51.58% 71.53% 65.21% 58.45% 19.85% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 2,593,311 2,551,532 2,189,325 2,114,800 2,024,287 1,592,086 1,390,756 10.93%
NOSH 2,026,341 1,994,942 1,776,616 1,768,967 1,763,163 1,498,152 1,350,249 6.99%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 46.19% 71.40% 70.29% 78.80% 88.64% 74.35% 187.36% -
ROE 6.63% 9.29% 10.08% 11.18% 12.20% 10.23% 5.84% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 18.38 16.63 17.67 16.96 15.80 14.62 3.21 33.71%
EPS 8.49 11.88 12.42 13.37 14.00 10.87 6.02 5.89%
DPS 8.19 6.13 8.89 8.72 8.19 2.16 0.00 -
NAPS 1.2798 1.279 1.2323 1.1955 1.1481 1.0627 1.03 3.68%
Adjusted Per Share Value based on latest NOSH - 1,768,967
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 12.93 11.52 10.90 10.42 9.67 7.60 1.51 42.98%
EPS 5.97 8.23 7.66 8.21 8.57 5.65 2.82 13.30%
DPS 5.76 4.24 5.48 5.35 5.01 1.12 0.00 -
NAPS 0.9005 0.886 0.7602 0.7343 0.7029 0.5528 0.4829 10.93%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.55 1.41 1.43 1.57 1.77 1.31 1.10 -
P/RPS 8.43 8.48 8.09 9.26 11.20 8.96 34.23 -20.81%
P/EPS 18.26 11.87 11.52 11.75 12.64 12.05 18.27 -0.00%
EY 5.48 8.42 8.68 8.51 7.91 8.30 5.47 0.03%
DY 5.28 4.34 6.22 5.55 4.62 1.65 0.00 -
P/NAPS 1.21 1.10 1.16 1.31 1.54 1.23 1.07 2.06%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 20/10/16 16/10/15 21/10/14 24/10/13 18/10/12 13/10/11 - -
Price 1.54 1.40 1.43 1.55 1.82 1.28 0.00 -
P/RPS 8.38 8.42 8.09 9.14 11.52 8.76 0.00 -
P/EPS 18.14 11.79 11.52 11.60 13.00 11.78 0.00 -
EY 5.51 8.48 8.68 8.62 7.70 8.49 0.00 -
DY 5.32 4.38 6.22 5.63 4.50 1.68 0.00 -
P/NAPS 1.20 1.09 1.16 1.30 1.59 1.20 0.00 -

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