[CLMT] YoY TTM Result on 31-Mar-2015 [#1]

Stock

[CLMT] CAPITALAND MALAYSIA TRUST

Announcement Date

15-Apr-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

31-Mar-2015 [#1]

Profit Trend

QoQ- 0.02%

YoY- 1.9%

Quarter Report

CMMT_1Q2015_Results_20150415.pdf

Latest QR

Upcoming QR

CLMT's Result

CLMT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
TTM Result
Revenue	366,223	371,418	357,471	317,406	309,692	292,197	249,610	6.59%
YoY %	-1.40%	3.90%	12.62%	2.49%	5.99%	17.06%	-	-
Horiz. %	146.72%	148.80%	143.21%	127.16%	124.07%	117.06%	100.00%	-
PBT	159,113	166,950	228,828	236,406	232,005	251,871	182,812	-2.28%
YoY %	-4.69%	-27.04%	-3.21%	1.90%	-7.89%	37.78%	-	-
Horiz. %	87.04%	91.32%	125.17%	129.32%	126.91%	137.78%	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	159,113	166,950	228,828	236,406	232,005	251,871	182,812	-2.28%
YoY %	-4.69%	-27.04%	-3.21%	1.90%	-7.89%	37.78%	-	-
Horiz. %	87.04%	91.32%	125.17%	129.32%	126.91%	137.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	159,113	166,950	228,828	236,406	232,005	251,871	182,812	-2.28%
YoY %	-4.69%	-27.04%	-3.21%	1.90%	-7.89%	37.78%	-	-
Horiz. %	87.04%	91.32%	125.17%	129.32%	126.91%	137.78%	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	207,110	204,468	128,643	81,000	77,687	40,326	66,798	20.74%
YoY %	1.29%	58.94%	58.82%	4.26%	92.65%	-39.63%	-	-
Horiz. %	310.05%	306.10%	192.59%	121.26%	116.30%	60.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,604,666	2,602,501	2,588,109	2,207,479	2,124,596	2,036,449	1,933,344	5.09%
YoY %	0.08%	0.56%	17.24%	3.90%	4.33%	5.33%	-	-
Horiz. %	134.72%	134.61%	133.87%	114.18%	109.89%	105.33%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Dividend
Div	167,374	170,948	162,677	117,042	159,302	150,595	101,871	8.62%
YoY %	-2.09%	5.08%	38.99%	-26.53%	5.78%	47.83%	-	-
Horiz. %	164.30%	167.81%	159.69%	114.89%	156.38%	147.83%	100.00%	-
Div Payout %	105.19%	102.40%	71.09%	49.51%	68.66%	59.79%	55.72%	-
YoY %	2.72%	44.04%	43.59%	-27.89%	14.84%	7.30%	-	-
Horiz. %	188.78%	183.78%	127.58%	88.85%	123.22%	107.30%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Equity
Net Worth	2,604,666	2,602,501	2,588,109	2,207,479	2,124,596	2,036,449	1,933,344	5.09%
YoY %	0.08%	0.56%	17.24%	3.90%	4.33%	5.33%	-	-
Horiz. %	134.72%	134.61%	133.87%	114.18%	109.89%	105.33%	100.00%	-
NOSH	2,040,635	2,034,635	2,022,118	1,778,790	1,776,418	1,765,911	1,766,256	2.43%
YoY %	0.29%	0.62%	13.68%	0.13%	0.59%	-0.02%	-	-
Horiz. %	115.53%	115.19%	114.49%	100.71%	100.58%	99.98%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Ratio Analysis
NP Margin	43.45%	44.95%	64.01%	74.48%	74.91%	86.20%	73.24%	-
YoY %	-3.34%	-29.78%	-14.06%	-0.57%	-13.10%	17.70%	-	-
Horiz. %	59.33%	61.37%	87.40%	101.69%	102.28%	117.70%	100.00%	-
ROE	6.11%	6.41%	8.84%	10.71%	10.92%	12.37%	9.46%	-
YoY %	-4.68%	-27.49%	-17.46%	-1.92%	-11.72%	30.76%	-	-
Horiz. %	64.59%	67.76%	93.45%	113.21%	115.43%	130.76%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Per Share
RPS	17.95	18.25	17.68	17.84	17.43	16.55	14.13	4.06%
YoY %	-1.64%	3.22%	-0.90%	2.35%	5.32%	17.13%	-	-
Horiz. %	127.03%	129.16%	125.12%	126.26%	123.35%	117.13%	100.00%	-
EPS	7.80	8.21	11.32	13.29	13.06	14.26	10.35	-4.60%
YoY %	-4.99%	-27.47%	-14.82%	1.76%	-8.42%	37.78%	-	-
Horiz. %	75.36%	79.32%	109.37%	128.41%	126.18%	137.78%	100.00%	-
DPS	8.22	8.43	8.04	6.59	8.99	8.53	5.77	6.07%
YoY %	-2.49%	4.85%	22.00%	-26.70%	5.39%	47.83%	-	-
Horiz. %	142.46%	146.10%	139.34%	114.21%	155.81%	147.83%	100.00%	-
NAPS	1.2764	1.2791	1.2799	1.241	1.196	1.1532	1.0946	2.59%
YoY %	-0.21%	-0.06%	3.13%	3.76%	3.71%	5.35%	-	-
Horiz. %	116.61%	116.86%	116.93%	113.37%	109.26%	105.35%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,778,790
RPS	12.72	12.90	12.41	11.02	10.75	10.15	8.67	6.59%
YoY %	-1.40%	3.95%	12.61%	2.51%	5.91%	17.07%	-	-
Horiz. %	146.71%	148.79%	143.14%	127.10%	123.99%	117.07%	100.00%	-
EPS	5.52	5.80	7.95	8.21	8.06	8.75	6.35	-2.30%
YoY %	-4.83%	-27.04%	-3.17%	1.86%	-7.89%	37.80%	-	-
Horiz. %	86.93%	91.34%	125.20%	129.29%	126.93%	137.80%	100.00%	-
DPS	5.81	5.94	5.65	4.06	5.53	5.23	3.54	8.60%
YoY %	-2.19%	5.13%	39.16%	-26.58%	5.74%	47.74%	-	-
Horiz. %	164.12%	167.80%	159.60%	114.69%	156.21%	147.74%	100.00%	-
NAPS	0.9044	0.9037	0.8987	0.7665	0.7377	0.7071	0.6713	5.09%
YoY %	0.08%	0.56%	17.25%	3.90%	4.33%	5.33%	-	-
Horiz. %	134.72%	134.62%	133.87%	114.18%	109.89%	105.33%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	-
Price	1.08	1.63	1.44	1.46	1.47	1.89	1.38	-
P/RPS	6.02	8.93	8.15	8.18	8.43	11.42	9.76	-7.73%
YoY %	-32.59%	9.57%	-0.37%	-2.97%	-26.18%	17.01%	-	-
Horiz. %	61.68%	91.50%	83.50%	83.81%	86.37%	117.01%	100.00%	-
P/EPS	13.85	19.86	12.73	10.99	11.26	13.25	13.33	0.63%
YoY %	-30.26%	56.01%	15.83%	-2.40%	-15.02%	-0.60%	-	-
Horiz. %	103.90%	148.99%	95.50%	82.45%	84.47%	99.40%	100.00%	-
EY	7.22	5.03	7.86	9.10	8.88	7.55	7.50	-0.63%
YoY %	43.54%	-36.01%	-13.63%	2.48%	17.62%	0.67%	-	-
Horiz. %	96.27%	67.07%	104.80%	121.33%	118.40%	100.67%	100.00%	-
DY	7.61	5.17	5.59	4.51	6.12	4.51	4.18	10.49%
YoY %	47.20%	-7.51%	23.95%	-26.31%	35.70%	7.89%	-	-
Horiz. %	182.06%	123.68%	133.73%	107.89%	146.41%	107.89%	100.00%	-
P/NAPS	0.85	1.27	1.13	1.18	1.23	1.64	1.26	-6.34%
YoY %	-33.07%	12.39%	-4.24%	-4.07%	-25.00%	30.16%	-	-
Horiz. %	67.46%	100.79%	89.68%	93.65%	97.62%	130.16%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Announcement Date
Date	24/04/18	18/04/17	14/04/16	15/04/15	16/04/14	16/04/13	19/04/12	-
Price	1.14	1.59	1.47	1.54	1.42	1.88	1.38	-
P/RPS	6.35	8.71	8.32	8.63	8.15	11.36	9.76	-6.91%
YoY %	-27.10%	4.69%	-3.59%	5.89%	-28.26%	16.39%	-	-
Horiz. %	65.06%	89.24%	85.25%	88.42%	83.50%	116.39%	100.00%	-
P/EPS	14.62	19.38	12.99	11.59	10.87	13.18	13.33	1.55%
YoY %	-24.56%	49.19%	12.08%	6.62%	-17.53%	-1.13%	-	-
Horiz. %	109.68%	145.39%	97.45%	86.95%	81.55%	98.87%	100.00%	-
EY	6.84	5.16	7.70	8.63	9.20	7.59	7.50	-1.52%
YoY %	32.56%	-32.99%	-10.78%	-6.20%	21.21%	1.20%	-	-
Horiz. %	91.20%	68.80%	102.67%	115.07%	122.67%	101.20%	100.00%	-
DY	7.21	5.30	5.47	4.28	6.33	4.54	4.18	9.50%
YoY %	36.04%	-3.11%	27.80%	-32.39%	39.43%	8.61%	-	-
Horiz. %	172.49%	126.79%	130.86%	102.39%	151.44%	108.61%	100.00%	-
P/NAPS	0.89	1.24	1.15	1.24	1.19	1.63	1.26	-5.62%
YoY %	-28.23%	7.83%	-7.26%	4.20%	-26.99%	29.37%	-	-
Horiz. %	70.63%	98.41%	91.27%	98.41%	94.44%	129.37%	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