[CLMT] YoY TTM Result on 30-Sep-2018 [#3]

Stock

[CLMT] CAPITALAND MALAYSIA TRUST

Announcement Date

24-Oct-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Sep-2018 [#3]

Profit Trend

QoQ- -5.22%

YoY- 2.52%

Quarter Report

CMMT_3Q 2018_Quarterly Results.pdf

Latest QR

Upcoming QR

CLMT's Result

CLMT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
TTM Result
Revenue	224,986	280,260	343,383	355,245	370,384	372,431	331,831	-6.26%
YoY %	-19.72%	-18.38%	-3.34%	-4.09%	-0.55%	12.24%	-	-
Horiz. %	67.80%	84.46%	103.48%	107.06%	111.62%	112.24%	100.00%	-
PBT	-120,463	77,295	95,114	154,648	150,853	172,042	236,916	-
YoY %	-255.85%	-18.73%	-38.50%	2.52%	-12.32%	-27.38%	-	-
Horiz. %	-50.85%	32.63%	40.15%	65.28%	63.67%	72.62%	100.00%	-
Tax	12,267	-9,743	-9,752	0	0	0	0	-
YoY %	225.91%	0.09%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-125.79%	99.91%	100.00%	-	-	-	-	-
NP	-108,196	67,552	85,362	154,648	150,853	172,042	236,916	-
YoY %	-260.17%	-20.86%	-44.80%	2.52%	-12.32%	-27.38%	-	-
Horiz. %	-45.67%	28.51%	36.03%	65.28%	63.67%	72.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-108,196	67,552	85,362	154,648	150,853	172,042	236,916	-
YoY %	-260.17%	-20.86%	-44.80%	2.52%	-12.32%	-27.38%	-	-
Horiz. %	-45.67%	28.51%	36.03%	65.28%	63.67%	72.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	12.60%	10.25%	0.00%	0.00%	0.00%	0.00%	-
YoY %	-	22.93%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	122.93%	100.00%	-	-	-	-	-
Total Cost	333,182	212,708	258,021	200,597	219,531	200,389	94,915	23.25%
YoY %	56.64%	-17.56%	28.63%	-8.62%	9.55%	111.12%	-	-
Horiz. %	351.03%	224.10%	271.84%	211.34%	231.29%	211.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,438,841	2,545,185	2,549,097	2,593,037	2,591,206	2,593,311	2,551,532	-0.74%
YoY %	-4.18%	-0.15%	-1.69%	0.07%	-0.08%	1.64%	-	-
Horiz. %	95.58%	99.75%	99.90%	101.63%	101.55%	101.64%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Dividend
Div	59,221	82,927	145,136	165,173	170,046	165,769	122,205	-11.36%
YoY %	-28.59%	-42.86%	-12.13%	-2.87%	2.58%	35.65%	-	-
Horiz. %	48.46%	67.86%	118.76%	135.16%	139.15%	135.65%	100.00%	-
Div Payout %	0.00%	122.76%	170.02%	106.81%	112.72%	96.35%	51.58%	-
YoY %	0.00%	-27.80%	59.18%	-5.24%	16.99%	86.80%	-	-
Horiz. %	0.00%	238.00%	329.62%	207.08%	218.53%	186.80%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Equity
Net Worth	2,438,841	2,545,185	2,549,097	2,593,037	2,591,206	2,593,311	2,551,532	-0.74%
YoY %	-4.18%	-0.15%	-1.69%	0.07%	-0.08%	1.64%	-	-
Horiz. %	95.58%	99.75%	99.90%	101.63%	101.55%	101.64%	100.00%	-
NOSH	2,128,134	2,055,387	2,051,752	2,044,176	2,037,752	2,026,341	1,994,942	1.08%
YoY %	3.54%	0.18%	0.37%	0.32%	0.56%	1.57%	-	-
Horiz. %	106.68%	103.03%	102.85%	102.47%	102.15%	101.57%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Ratio Analysis
NP Margin	-48.09%	24.10%	24.86%	43.53%	40.73%	46.19%	71.40%	-
YoY %	-299.54%	-3.06%	-42.89%	6.87%	-11.82%	-35.31%	-	-
Horiz. %	-67.35%	33.75%	34.82%	60.97%	57.04%	64.69%	100.00%	-
ROE	-4.44%	2.65%	3.35%	5.96%	5.82%	6.63%	9.29%	-
YoY %	-267.55%	-20.90%	-43.79%	2.41%	-12.22%	-28.63%	-	-
Horiz. %	-47.79%	28.53%	36.06%	64.16%	62.65%	71.37%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Per Share
RPS	10.57	13.64	16.74	17.38	18.18	18.38	16.63	-7.26%
YoY %	-22.51%	-18.52%	-3.68%	-4.40%	-1.09%	10.52%	-	-
Horiz. %	63.56%	82.02%	100.66%	104.51%	109.32%	110.52%	100.00%	-
EPS	-5.08	3.29	4.16	7.57	7.40	8.49	11.88	-
YoY %	-254.41%	-20.91%	-45.05%	2.30%	-12.84%	-28.54%	-	-
Horiz. %	-42.76%	27.69%	35.02%	63.72%	62.29%	71.46%	100.00%	-
DPS	2.78	4.04	7.10	8.10	8.37	8.19	6.13	-12.33%
YoY %	-31.19%	-43.10%	-12.35%	-3.23%	2.20%	33.61%	-	-
Horiz. %	45.35%	65.91%	115.82%	132.14%	136.54%	133.61%	100.00%	-
NAPS	1.146	1.2383	1.2424	1.2685	1.2716	1.2798	1.279	-1.81%
YoY %	-7.45%	-0.33%	-2.06%	-0.24%	-0.64%	0.06%	-	-
Horiz. %	89.60%	96.82%	97.14%	99.18%	99.42%	100.06%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 2,044,176
RPS	7.83	9.76	11.95	12.37	12.89	12.97	11.55	-6.26%
YoY %	-19.77%	-18.33%	-3.40%	-4.03%	-0.62%	12.29%	-	-
Horiz. %	67.79%	84.50%	103.46%	107.10%	111.60%	112.29%	100.00%	-
EPS	-3.77	2.35	2.97	5.38	5.25	5.99	8.25	-
YoY %	-260.43%	-20.88%	-44.80%	2.48%	-12.35%	-27.39%	-	-
Horiz. %	-45.70%	28.48%	36.00%	65.21%	63.64%	72.61%	100.00%	-
DPS	2.06	2.89	5.05	5.75	5.92	5.77	4.25	-11.36%
YoY %	-28.72%	-42.77%	-12.17%	-2.87%	2.60%	35.76%	-	-
Horiz. %	48.47%	68.00%	118.82%	135.29%	139.29%	135.76%	100.00%	-
NAPS	0.8491	0.8861	0.8875	0.9027	0.9021	0.9028	0.8883	-0.74%
YoY %	-4.18%	-0.16%	-1.68%	0.07%	-0.08%	1.63%	-	-
Horiz. %	95.59%	99.75%	99.91%	101.62%	101.55%	101.63%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	-
Price	0.62	0.645	1.08	1.14	1.42	1.55	1.41	-
P/RPS	5.86	4.73	6.45	6.56	7.81	8.43	8.48	-5.96%
YoY %	23.89%	-26.67%	-1.68%	-16.01%	-7.35%	-0.59%	-	-
Horiz. %	69.10%	55.78%	76.06%	77.36%	92.10%	99.41%	100.00%	-
P/EPS	-12.19	19.63	25.96	15.07	19.18	18.26	11.87	-
YoY %	-162.10%	-24.38%	72.26%	-21.43%	5.04%	53.83%	-	-
Horiz. %	-102.70%	165.37%	218.70%	126.96%	161.58%	153.83%	100.00%	-
EY	-8.20	5.10	3.85	6.64	5.21	5.48	8.42	-
YoY %	-260.78%	32.47%	-42.02%	27.45%	-4.93%	-34.92%	-	-
Horiz. %	-97.39%	60.57%	45.72%	78.86%	61.88%	65.08%	100.00%	-
DY	4.49	6.26	6.57	7.11	5.89	5.28	4.34	0.56%
YoY %	-28.27%	-4.72%	-7.59%	20.71%	11.55%	21.66%	-	-
Horiz. %	103.46%	144.24%	151.38%	163.82%	135.71%	121.66%	100.00%	-
P/NAPS	0.54	0.52	0.87	0.90	1.12	1.21	1.10	-11.17%
YoY %	3.85%	-40.23%	-3.33%	-19.64%	-7.44%	10.00%	-	-
Horiz. %	49.09%	47.27%	79.09%	81.82%	101.82%	110.00%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	21/10/21	28/10/20	24/10/19	24/10/18	25/10/17	20/10/16	16/10/15	-
Price	0.635	0.615	1.04	1.11	1.46	1.54	1.40	-
P/RPS	6.01	4.51	6.21	6.39	8.03	8.38	8.42	-5.45%
YoY %	33.26%	-27.38%	-2.82%	-20.42%	-4.18%	-0.48%	-	-
Horiz. %	71.38%	53.56%	73.75%	75.89%	95.37%	99.52%	100.00%	-
P/EPS	-12.49	18.71	25.00	14.67	19.72	18.14	11.79	-
YoY %	-166.76%	-25.16%	70.42%	-25.61%	8.71%	53.86%	-	-
Horiz. %	-105.94%	158.69%	212.04%	124.43%	167.26%	153.86%	100.00%	-
EY	-8.01	5.34	4.00	6.82	5.07	5.51	8.48	-
YoY %	-250.00%	33.50%	-41.35%	34.52%	-7.99%	-35.02%	-	-
Horiz. %	-94.46%	62.97%	47.17%	80.42%	59.79%	64.98%	100.00%	-
DY	4.38	6.57	6.83	7.30	5.73	5.32	4.38	0.00%
YoY %	-33.33%	-3.81%	-6.44%	27.40%	7.71%	21.46%	-	-
Horiz. %	100.00%	150.00%	155.94%	166.67%	130.82%	121.46%	100.00%	-
P/NAPS	0.55	0.50	0.84	0.88	1.15	1.20	1.09	-10.76%
YoY %	10.00%	-40.48%	-4.55%	-23.48%	-4.17%	10.09%	-	-
Horiz. %	50.46%	45.87%	77.06%	80.73%	105.50%	110.09%	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