Highlights

[YTLCMT] QoQ Quarter Result on 2009-06-30 [#4]

Stock [YTLCMT]: YTL CEMENT BHD
Announcement Date 20-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 30-Jun-2009  [#4]
Profit Trend QoQ -     36.79%    YoY -     33.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 428,982 483,611 447,622 531,544 485,824 491,976 458,950 -4.41%
  QoQ % -11.30% 8.04% -15.79% 9.41% -1.25% 7.20% -
  Horiz. % 93.47% 105.37% 97.53% 115.82% 105.86% 107.20% 100.00%
PBT 105,708 94,796 106,479 114,653 73,970 69,907 101,814 2.54%
  QoQ % 11.51% -10.97% -7.13% 55.00% 5.81% -31.34% -
  Horiz. % 103.82% 93.11% 104.58% 112.61% 72.65% 68.66% 100.00%
Tax -22,385 -25,906 -27,824 -32,995 -19,133 -18,013 -25,342 -7.95%
  QoQ % 13.59% 6.89% 15.67% -72.45% -6.22% 28.92% -
  Horiz. % 88.33% 102.23% 109.79% 130.20% 75.50% 71.08% 100.00%
NP 83,323 68,890 78,655 81,658 54,837 51,894 76,472 5.89%
  QoQ % 20.95% -12.41% -3.68% 48.91% 5.67% -32.14% -
  Horiz. % 108.96% 90.09% 102.85% 106.78% 71.71% 67.86% 100.00%
NP to SH 76,114 56,463 69,274 70,267 51,370 48,441 69,198 6.56%
  QoQ % 34.80% -18.49% -1.41% 36.79% 6.05% -30.00% -
  Horiz. % 109.99% 81.60% 100.11% 101.54% 74.24% 70.00% 100.00%
Tax Rate 21.18 % 27.33 % 26.13 % 28.78 % 25.87 % 25.77 % 24.89 % -10.21%
  QoQ % -22.50% 4.59% -9.21% 11.25% 0.39% 3.54% -
  Horiz. % 85.09% 109.80% 104.98% 115.63% 103.94% 103.54% 100.00%
Total Cost 345,659 414,721 368,967 449,886 430,987 440,082 382,478 -6.53%
  QoQ % -16.65% 12.40% -17.99% 4.39% -2.07% 15.06% -
  Horiz. % 90.37% 108.43% 96.47% 117.62% 112.68% 115.06% 100.00%
Net Worth 2,644,008 2,484,371 2,220,260 2,153,356 2,069,680 2,052,242 1,995,941 20.64%
  QoQ % 6.43% 11.90% 3.11% 4.04% 0.85% 2.82% -
  Horiz. % 132.47% 124.47% 111.24% 107.89% 103.69% 102.82% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 26,477 26,433 24,255 12,154 24,261 24,252 32,335 -12.49%
  QoQ % 0.16% 8.98% 99.55% -49.90% 0.04% -25.00% -
  Horiz. % 81.88% 81.75% 75.01% 37.59% 75.03% 75.00% 100.00%
Div Payout % 34.79 % 46.82 % 35.01 % 17.30 % 47.23 % 50.07 % 46.73 % -17.87%
  QoQ % -25.69% 33.73% 102.37% -63.37% -5.67% 7.15% -
  Horiz. % 74.45% 100.19% 74.92% 37.02% 101.07% 107.15% 100.00%
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 2,644,008 2,484,371 2,220,260 2,153,356 2,069,680 2,052,242 1,995,941 20.64%
  QoQ % 6.43% 11.90% 3.11% 4.04% 0.85% 2.82% -
  Horiz. % 132.47% 124.47% 111.24% 107.89% 103.69% 102.82% 100.00%
NOSH 706,066 704,906 646,816 646,537 646,977 646,742 646,710 6.03%
  QoQ % 0.16% 8.98% 0.04% -0.07% 0.04% 0.00% -
  Horiz. % 109.18% 109.00% 100.02% 99.97% 100.04% 100.00% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 19.42 % 14.24 % 17.57 % 15.36 % 11.29 % 10.55 % 16.66 % 10.77%
  QoQ % 36.38% -18.95% 14.39% 36.05% 7.01% -36.67% -
  Horiz. % 116.57% 85.47% 105.46% 92.20% 67.77% 63.33% 100.00%
ROE 2.88 % 2.27 % 3.12 % 3.26 % 2.48 % 2.36 % 3.47 % -11.69%
  QoQ % 26.87% -27.24% -4.29% 31.45% 5.08% -31.99% -
  Horiz. % 83.00% 65.42% 89.91% 93.95% 71.47% 68.01% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 60.76 68.61 69.20 82.21 75.09 76.07 70.97 -9.85%
  QoQ % -11.44% -0.85% -15.83% 9.48% -1.29% 7.19% -
  Horiz. % 85.61% 96.67% 97.51% 115.84% 105.81% 107.19% 100.00%
EPS 10.78 8.01 10.71 10.87 7.94 7.49 10.70 0.50%
  QoQ % 34.58% -25.21% -1.47% 36.90% 6.01% -30.00% -
  Horiz. % 100.75% 74.86% 100.09% 101.59% 74.21% 70.00% 100.00%
DPS 3.75 3.75 3.75 1.88 3.75 3.75 5.00 -17.47%
  QoQ % 0.00% 0.00% 99.47% -49.87% 0.00% -25.00% -
  Horiz. % 75.00% 75.00% 75.00% 37.60% 75.00% 75.00% 100.00%
NAPS 3.7447 3.5244 3.4326 3.3306 3.1990 3.1732 3.0863 13.77%
  QoQ % 6.25% 2.67% 3.06% 4.11% 0.81% 2.82% -
  Horiz. % 121.33% 114.19% 111.22% 107.92% 103.65% 102.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 710,910
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 60.34 68.03 62.96 74.77 68.34 69.20 64.56 -4.41%
  QoQ % -11.30% 8.05% -15.80% 9.41% -1.24% 7.19% -
  Horiz. % 93.46% 105.37% 97.52% 115.81% 105.86% 107.19% 100.00%
EPS 10.71 7.94 9.74 9.88 7.23 6.81 9.73 6.61%
  QoQ % 34.89% -18.48% -1.42% 36.65% 6.17% -30.01% -
  Horiz. % 110.07% 81.60% 100.10% 101.54% 74.31% 69.99% 100.00%
DPS 3.72 3.72 3.41 1.71 3.41 3.41 4.55 -12.58%
  QoQ % 0.00% 9.09% 99.42% -49.85% 0.00% -25.05% -
  Horiz. % 81.76% 81.76% 74.95% 37.58% 74.95% 74.95% 100.00%
NAPS 3.7192 3.4946 3.1231 3.0290 2.9113 2.8868 2.8076 20.64%
  QoQ % 6.43% 11.90% 3.11% 4.04% 0.85% 2.82% -
  Horiz. % 132.47% 124.47% 111.24% 107.89% 103.69% 102.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 4.2600 4.2800 4.1200 4.1200 2.6000 2.3500 3.0400 -
P/RPS 7.01 6.24 5.95 5.01 3.46 3.09 4.28 38.99%
  QoQ % 12.34% 4.87% 18.76% 44.80% 11.97% -27.80% -
  Horiz. % 163.79% 145.79% 139.02% 117.06% 80.84% 72.20% 100.00%
P/EPS 39.52 53.43 38.47 37.91 32.75 31.38 28.41 24.64%
  QoQ % -26.03% 38.89% 1.48% 15.76% 4.37% 10.45% -
  Horiz. % 139.11% 188.07% 135.41% 133.44% 115.28% 110.45% 100.00%
EY 2.53 1.87 2.60 2.64 3.05 3.19 3.52 -19.78%
  QoQ % 35.29% -28.08% -1.52% -13.44% -4.39% -9.37% -
  Horiz. % 71.88% 53.12% 73.86% 75.00% 86.65% 90.62% 100.00%
DY 0.88 0.88 0.91 0.46 1.44 1.60 1.64 -33.99%
  QoQ % 0.00% -3.30% 97.83% -68.06% -10.00% -2.44% -
  Horiz. % 53.66% 53.66% 55.49% 28.05% 87.80% 97.56% 100.00%
P/NAPS 1.14 1.21 1.20 1.24 0.81 0.74 0.98 10.62%
  QoQ % -5.79% 0.83% -3.23% 53.09% 9.46% -24.49% -
  Horiz. % 116.33% 123.47% 122.45% 126.53% 82.65% 75.51% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 19/11/09 20/08/09 21/05/09 19/02/09 20/11/08 -
Price 3.8100 4.0600 4.1300 4.2000 3.3600 2.5400 2.1600 -
P/RPS 6.27 5.92 5.97 5.11 4.47 3.34 3.04 62.10%
  QoQ % 5.91% -0.84% 16.83% 14.32% 33.83% 9.87% -
  Horiz. % 206.25% 194.74% 196.38% 168.09% 147.04% 109.87% 100.00%
P/EPS 35.34 50.69 38.56 38.64 42.32 33.91 20.19 45.29%
  QoQ % -30.28% 31.46% -0.21% -8.70% 24.80% 67.95% -
  Horiz. % 175.04% 251.06% 190.99% 191.38% 209.61% 167.95% 100.00%
EY 2.83 1.97 2.59 2.59 2.36 2.95 4.95 -31.14%
  QoQ % 43.65% -23.94% 0.00% 9.75% -20.00% -40.40% -
  Horiz. % 57.17% 39.80% 52.32% 52.32% 47.68% 59.60% 100.00%
DY 0.98 0.92 0.91 0.45 1.12 1.48 2.31 -43.57%
  QoQ % 6.52% 1.10% 102.22% -59.82% -24.32% -35.93% -
  Horiz. % 42.42% 39.83% 39.39% 19.48% 48.48% 64.07% 100.00%
P/NAPS 1.02 1.15 1.20 1.26 1.05 0.80 0.70 28.56%
  QoQ % -11.30% -4.17% -4.76% 20.00% 31.25% 14.29% -
  Horiz. % 145.71% 164.29% 171.43% 180.00% 150.00% 114.29% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

283  286  562  1051 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 EFORCE 0.74+0.085 
 NETX 0.0150.00 
 KNM 0.3650.00 
 VSOLAR 0.21-0.02 
 GPACKET 0.52+0.015 
 HSI-C5P 0.28+0.01 
 MYEG 1.69+0.08 
 ISTONE 0.20-0.005 
 HSI-C5J 0.105+0.005 
Partners & Brokers