[CLMT] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[CLMT] CAPITALAND MALAYSIA TRUST
Announcement Date
22-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 1.43%
YoY- 39.29%
Quarter Report
Latest QR
Upcoming QR
CLMT's Result
CLMT's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 344,811 315,395 305,104 289,216 230,886 94,636 29.49%
PBT 226,023 236,355 229,660 250,465 179,814 109,396 15.61%
Tax 0 0 0 0 0 0 -
NP 226,023 236,355 229,660 250,465 179,814 109,396 15.61%
-
NP to SH 226,023 236,355 229,660 250,465 179,814 109,396 15.61%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 118,788 79,040 75,444 38,751 51,072 -14,760 -
-
Net Worth 2,588,931 2,207,041 2,123,355 2,042,727 1,797,834 1,390,548 13.22%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 162,677 158,255 156,586 149,013 64,956 24,867 45.56%
Div Payout % 71.97% 66.96% 68.18% 59.49% 36.12% 22.73% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 2,588,931 2,207,041 2,123,355 2,042,727 1,797,834 1,390,548 13.22%
NOSH 2,020,865 1,777,006 1,773,305 1,769,054 1,640,509 1,351,490 8.37%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 65.55% 74.94% 75.27% 86.60% 77.88% 115.60% -
ROE 8.73% 10.71% 10.82% 12.26% 10.00% 7.87% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 17.06 17.75 17.21 16.35 14.07 7.00 19.49%
EPS 11.18 13.30 12.95 14.16 10.96 8.09 6.68%
DPS 8.05 8.91 8.85 8.44 3.96 1.84 34.31%
NAPS 1.2811 1.242 1.1974 1.1547 1.0959 1.0289 4.47%
Adjusted Per Share Value based on latest NOSH - 1,769,054
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 12.00 10.98 10.62 10.07 8.04 3.29 29.51%
EPS 7.87 8.23 8.00 8.72 6.26 3.81 15.60%
DPS 5.66 5.51 5.45 5.19 2.26 0.87 45.40%
NAPS 0.9013 0.7684 0.7392 0.7112 0.6259 0.4841 13.22%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.38 1.43 1.40 1.80 1.44 1.12 -
P/RPS 8.09 8.06 8.14 11.01 10.23 15.99 -12.73%
P/EPS 12.34 10.75 10.81 12.71 13.14 13.84 -2.26%
EY 8.10 9.30 9.25 7.87 7.61 7.23 2.29%
DY 5.83 6.23 6.32 4.69 2.75 1.64 28.85%
P/NAPS 1.08 1.15 1.17 1.56 1.31 1.09 -0.18%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 20/01/16 20/01/15 23/01/14 22/01/13 20/01/12 - -
Price 1.43 1.44 1.38 1.89 1.45 0.00 -
P/RPS 8.38 8.11 8.02 11.56 10.30 0.00 -
P/EPS 12.79 10.83 10.66 13.35 13.23 0.00 -
EY 7.82 9.24 9.38 7.49 7.56 0.00 -
DY 5.63 6.19 6.41 4.47 2.73 0.00 -
P/NAPS 1.12 1.16 1.15 1.64 1.32 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