[CLMT] YoY TTM Result on 30-Sep-2015 [#3]

Stock

[CLMT] CAPITALAND MALAYSIA TRUST

Announcement Date

16-Oct-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Sep-2015 [#3]

Profit Trend

QoQ- 7.61%

YoY- 7.38%

Quarter Report

CMMT_3Q2015_Results_20151016.pdf

Latest QR

Upcoming QR

CLMT's Result

CLMT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
TTM Result
Revenue	355,245	370,384	372,431	331,831	313,905	300,082	278,581	4.13%
YoY %	-4.09%	-0.55%	12.24%	5.71%	4.61%	7.72%	-	-
Horiz. %	127.52%	132.95%	133.69%	119.11%	112.68%	107.72%	100.00%	-
PBT	154,648	150,853	172,042	236,916	220,630	236,459	246,930	-7.49%
YoY %	2.52%	-12.32%	-27.38%	7.38%	-6.69%	-4.24%	-	-
Horiz. %	62.63%	61.09%	69.67%	95.94%	89.35%	95.76%	100.00%	-
Tax	0	0	0	0	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP	154,648	150,853	172,042	236,916	220,630	236,459	246,930	-7.49%
YoY %	2.52%	-12.32%	-27.38%	7.38%	-6.69%	-4.24%	-	-
Horiz. %	62.63%	61.09%	69.67%	95.94%	89.35%	95.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	154,648	150,853	172,042	236,916	220,630	236,459	246,930	-7.49%
YoY %	2.52%	-12.32%	-27.38%	7.38%	-6.69%	-4.24%	-	-
Horiz. %	62.63%	61.09%	69.67%	95.94%	89.35%	95.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Total Cost	200,597	219,531	200,389	94,915	93,275	63,623	31,651	36.01%
YoY %	-8.62%	9.55%	111.12%	1.76%	46.61%	101.01%	-	-
Horiz. %	633.78%	693.60%	633.12%	299.88%	294.70%	201.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,593,037	2,591,206	2,593,311	2,551,532	2,189,325	2,114,800	2,024,287	4.21%
YoY %	0.07%	-0.08%	1.64%	16.54%	3.52%	4.47%	-	-
Horiz. %	128.10%	128.01%	128.11%	126.05%	108.15%	104.47%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Dividend
Div	165,173	170,046	165,769	122,205	157,817	154,191	144,332	2.27%
YoY %	-2.87%	2.58%	35.65%	-22.57%	2.35%	6.83%	-	-
Horiz. %	114.44%	117.82%	114.85%	84.67%	109.34%	106.83%	100.00%	-
Div Payout %	106.81%	112.72%	96.35%	51.58%	71.53%	65.21%	58.45%	-
YoY %	-5.24%	16.99%	86.80%	-27.89%	9.69%	11.57%	-	-
Horiz. %	182.74%	192.85%	164.84%	88.25%	122.38%	111.57%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Equity
Net Worth	2,593,037	2,591,206	2,593,311	2,551,532	2,189,325	2,114,800	2,024,287	4.21%
YoY %	0.07%	-0.08%	1.64%	16.54%	3.52%	4.47%	-	-
Horiz. %	128.10%	128.01%	128.11%	126.05%	108.15%	104.47%	100.00%	-
NOSH	2,044,176	2,037,752	2,026,341	1,994,942	1,776,616	1,768,967	1,763,163	2.49%
YoY %	0.32%	0.56%	1.57%	12.29%	0.43%	0.33%	-	-
Horiz. %	115.94%	115.57%	114.93%	113.15%	100.76%	100.33%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Ratio Analysis
NP Margin	43.53%	40.73%	46.19%	71.40%	70.29%	78.80%	88.64%	-
YoY %	6.87%	-11.82%	-35.31%	1.58%	-10.80%	-11.10%	-	-
Horiz. %	49.11%	45.95%	52.11%	80.55%	79.30%	88.90%	100.00%	-
ROE	5.96%	5.82%	6.63%	9.29%	10.08%	11.18%	12.20%	-
YoY %	2.41%	-12.22%	-28.63%	-7.84%	-9.84%	-8.36%	-	-
Horiz. %	48.85%	47.70%	54.34%	76.15%	82.62%	91.64%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Per Share
RPS	17.38	18.18	18.38	16.63	17.67	16.96	15.80	1.60%
YoY %	-4.40%	-1.09%	10.52%	-5.89%	4.19%	7.34%	-	-
Horiz. %	110.00%	115.06%	116.33%	105.25%	111.84%	107.34%	100.00%	-
EPS	7.57	7.40	8.49	11.88	12.42	13.37	14.00	-9.73%
YoY %	2.30%	-12.84%	-28.54%	-4.35%	-7.11%	-4.50%	-	-
Horiz. %	54.07%	52.86%	60.64%	84.86%	88.71%	95.50%	100.00%	-
DPS	8.10	8.37	8.19	6.13	8.89	8.72	8.19	-0.18%
YoY %	-3.23%	2.20%	33.61%	-31.05%	1.95%	6.47%	-	-
Horiz. %	98.90%	102.20%	100.00%	74.85%	108.55%	106.47%	100.00%	-
NAPS	1.2685	1.2716	1.2798	1.279	1.2323	1.1955	1.1481	1.67%
YoY %	-0.24%	-0.64%	0.06%	3.79%	3.08%	4.13%	-	-
Horiz. %	110.49%	110.76%	111.47%	111.40%	107.33%	104.13%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,994,942
RPS	12.37	12.89	12.97	11.55	10.93	10.45	9.70	4.13%
YoY %	-4.03%	-0.62%	12.29%	5.67%	4.59%	7.73%	-	-
Horiz. %	127.53%	132.89%	133.71%	119.07%	112.68%	107.73%	100.00%	-
EPS	5.38	5.25	5.99	8.25	7.68	8.23	8.60	-7.51%
YoY %	2.48%	-12.35%	-27.39%	7.42%	-6.68%	-4.30%	-	-
Horiz. %	62.56%	61.05%	69.65%	95.93%	89.30%	95.70%	100.00%	-
DPS	5.75	5.92	5.77	4.25	5.49	5.37	5.02	2.28%
YoY %	-2.87%	2.60%	35.76%	-22.59%	2.23%	6.97%	-	-
Horiz. %	114.54%	117.93%	114.94%	84.66%	109.36%	106.97%	100.00%	-
NAPS	0.9027	0.9021	0.9028	0.8883	0.7622	0.7363	0.7047	4.21%
YoY %	0.07%	-0.08%	1.63%	16.54%	3.52%	4.48%	-	-
Horiz. %	128.10%	128.01%	128.11%	126.05%	108.16%	104.48%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	-
Price	1.14	1.42	1.55	1.41	1.43	1.57	1.77	-
P/RPS	6.56	7.81	8.43	8.48	8.09	9.26	11.20	-8.52%
YoY %	-16.01%	-7.35%	-0.59%	4.82%	-12.63%	-17.32%	-	-
Horiz. %	58.57%	69.73%	75.27%	75.71%	72.23%	82.68%	100.00%	-
P/EPS	15.07	19.18	18.26	11.87	11.52	11.75	12.64	2.97%
YoY %	-21.43%	5.04%	53.83%	3.04%	-1.96%	-7.04%	-	-
Horiz. %	119.22%	151.74%	144.46%	93.91%	91.14%	92.96%	100.00%	-
EY	6.64	5.21	5.48	8.42	8.68	8.51	7.91	-2.87%
YoY %	27.45%	-4.93%	-34.92%	-3.00%	2.00%	7.59%	-	-
Horiz. %	83.94%	65.87%	69.28%	106.45%	109.73%	107.59%	100.00%	-
DY	7.11	5.89	5.28	4.34	6.22	5.55	4.62	7.44%
YoY %	20.71%	11.55%	21.66%	-30.23%	12.07%	20.13%	-	-
Horiz. %	153.90%	127.49%	114.29%	93.94%	134.63%	120.13%	100.00%	-
P/NAPS	0.90	1.12	1.21	1.10	1.16	1.31	1.54	-8.55%
YoY %	-19.64%	-7.44%	10.00%	-5.17%	-11.45%	-14.94%	-	-
Horiz. %	58.44%	72.73%	78.57%	71.43%	75.32%	85.06%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	24/10/18	25/10/17	20/10/16	16/10/15	21/10/14	24/10/13	18/10/12	-
Price	1.11	1.46	1.54	1.40	1.43	1.55	1.82	-
P/RPS	6.39	8.03	8.38	8.42	8.09	9.14	11.52	-9.35%
YoY %	-20.42%	-4.18%	-0.48%	4.08%	-11.49%	-20.66%	-	-
Horiz. %	55.47%	69.70%	72.74%	73.09%	70.23%	79.34%	100.00%	-
P/EPS	14.67	19.72	18.14	11.79	11.52	11.60	13.00	2.03%
YoY %	-25.61%	8.71%	53.86%	2.34%	-0.69%	-10.77%	-	-
Horiz. %	112.85%	151.69%	139.54%	90.69%	88.62%	89.23%	100.00%	-
EY	6.82	5.07	5.51	8.48	8.68	8.62	7.70	-2.00%
YoY %	34.52%	-7.99%	-35.02%	-2.30%	0.70%	11.95%	-	-
Horiz. %	88.57%	65.84%	71.56%	110.13%	112.73%	111.95%	100.00%	-
DY	7.30	5.73	5.32	4.38	6.22	5.63	4.50	8.39%
YoY %	27.40%	7.71%	21.46%	-29.58%	10.48%	25.11%	-	-
Horiz. %	162.22%	127.33%	118.22%	97.33%	138.22%	125.11%	100.00%	-
P/NAPS	0.88	1.15	1.20	1.09	1.16	1.30	1.59	-9.38%
YoY %	-23.48%	-4.17%	10.09%	-6.03%	-10.77%	-18.24%	-	-
Horiz. %	55.35%	72.33%	75.47%	68.55%	72.96%	81.76%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos