[CLMT] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[CLMT] CAPITALAND MALAYSIA TRUST
Announcement Date
19-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 1.67%
YoY- 29.8%
Quarter Report
Latest QR
Upcoming QR
CLMT's Result
CLMT's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 317,406 309,692 292,197 249,610 147,315 21.13%
PBT 236,406 232,005 251,871 182,812 140,840 13.81%
Tax 0 0 0 0 0 -
NP 236,406 232,005 251,871 182,812 140,840 13.81%
-
NP to SH 236,406 232,005 251,871 182,812 140,840 13.81%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 81,000 77,687 40,326 66,798 6,475 87.98%
-
Net Worth 2,207,479 2,124,596 2,036,449 1,933,344 1,400,477 12.03%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 117,042 159,302 150,595 101,871 50,618 23.29%
Div Payout % 49.51% 68.66% 59.79% 55.72% 35.94% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 2,207,479 2,124,596 2,036,449 1,933,344 1,400,477 12.03%
NOSH 1,778,790 1,776,418 1,765,911 1,766,256 1,355,344 7.02%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 74.48% 74.91% 86.20% 73.24% 95.60% -
ROE 10.71% 10.92% 12.37% 9.46% 10.06% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 17.84 17.43 16.55 14.13 10.87 13.17%
EPS 13.29 13.06 14.26 10.35 10.39 6.34%
DPS 6.59 8.99 8.53 5.77 3.73 15.27%
NAPS 1.241 1.196 1.1532 1.0946 1.0333 4.68%
Adjusted Per Share Value based on latest NOSH - 1,766,256
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 11.02 10.75 10.15 8.67 5.12 21.10%
EPS 8.21 8.06 8.75 6.35 4.89 13.82%
DPS 4.06 5.53 5.23 3.54 1.76 23.22%
NAPS 0.7665 0.7377 0.7071 0.6713 0.4863 12.03%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.46 1.47 1.89 1.38 1.08 -
P/RPS 8.18 8.43 11.42 9.76 9.94 -4.75%
P/EPS 10.99 11.26 13.25 13.33 10.39 1.41%
EY 9.10 8.88 7.55 7.50 9.62 -1.37%
DY 4.51 6.12 4.51 4.18 3.46 6.84%
P/NAPS 1.18 1.23 1.64 1.26 1.05 2.95%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 15/04/15 16/04/14 16/04/13 19/04/12 - -
Price 1.54 1.42 1.88 1.38 0.00 -
P/RPS 8.63 8.15 11.36 9.76 0.00 -
P/EPS 11.59 10.87 13.18 13.33 0.00 -
EY 8.63 9.20 7.59 7.50 0.00 -
DY 4.28 6.33 4.54 4.18 0.00 -
P/NAPS 1.24 1.19 1.63 1.26 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