[CLMT] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[CLMT] CAPITALAND MALAYSIA TRUST
Announcement Date
16-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 1.02%
YoY- -7.89%
Quarter Report
Latest QR
Upcoming QR
CLMT's Result
CLMT's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 371,418 357,471 317,406 309,692 292,197 249,610 147,315 16.64%
PBT 166,950 228,828 236,406 232,005 251,871 182,812 140,840 2.87%
Tax 0 0 0 0 0 0 0 -
NP 166,950 228,828 236,406 232,005 251,871 182,812 140,840 2.87%
-
NP to SH 166,950 228,828 236,406 232,005 251,871 182,812 140,840 2.87%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 204,468 128,643 81,000 77,687 40,326 66,798 6,475 77.69%
-
Net Worth 2,602,501 2,588,109 2,207,479 2,124,596 2,036,449 1,933,344 1,400,477 10.86%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 170,948 162,677 117,042 159,302 150,595 101,871 50,618 22.46%
Div Payout % 102.40% 71.09% 49.51% 68.66% 59.79% 55.72% 35.94% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 2,602,501 2,588,109 2,207,479 2,124,596 2,036,449 1,933,344 1,400,477 10.86%
NOSH 2,034,635 2,022,118 1,778,790 1,776,418 1,765,911 1,766,256 1,355,344 6.99%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 44.95% 64.01% 74.48% 74.91% 86.20% 73.24% 95.60% -
ROE 6.41% 8.84% 10.71% 10.92% 12.37% 9.46% 10.06% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 18.25 17.68 17.84 17.43 16.55 14.13 10.87 9.01%
EPS 8.21 11.32 13.29 13.06 14.26 10.35 10.39 -3.84%
DPS 8.43 8.04 6.59 8.99 8.53 5.77 3.73 14.54%
NAPS 1.2791 1.2799 1.241 1.196 1.1532 1.0946 1.0333 3.61%
Adjusted Per Share Value based on latest NOSH - 1,776,418
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 12.93 12.45 11.05 10.78 10.17 8.69 5.13 16.64%
EPS 5.81 7.97 8.23 8.08 8.77 6.36 4.90 2.87%
DPS 5.95 5.66 4.07 5.55 5.24 3.55 1.76 22.48%
NAPS 0.906 0.901 0.7685 0.7397 0.709 0.6731 0.4876 10.86%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.63 1.44 1.46 1.47 1.89 1.38 1.08 -
P/RPS 8.93 8.15 8.18 8.43 11.42 9.76 9.94 -1.76%
P/EPS 19.86 12.73 10.99 11.26 13.25 13.33 10.39 11.39%
EY 5.03 7.86 9.10 8.88 7.55 7.50 9.62 -10.23%
DY 5.17 5.59 4.51 6.12 4.51 4.18 3.46 6.91%
P/NAPS 1.27 1.13 1.18 1.23 1.64 1.26 1.05 3.21%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 18/04/17 14/04/16 15/04/15 16/04/14 16/04/13 19/04/12 - -
Price 1.59 1.47 1.54 1.42 1.88 1.38 0.00 -
P/RPS 8.71 8.32 8.63 8.15 11.36 9.76 0.00 -
P/EPS 19.38 12.99 11.59 10.87 13.18 13.33 0.00 -
EY 5.16 7.70 8.63 9.20 7.59 7.50 0.00 -
DY 5.30 5.47 4.28 6.33 4.54 4.18 0.00 -
P/NAPS 1.24 1.15 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