Highlights

[YTLCMT] QoQ Quarter Result on 2010-06-30 [#4]

Stock [YTLCMT]: YTL CEMENT BHD
Announcement Date 19-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Jun-2010  [#4]
Profit Trend QoQ -     -11.62%    YoY -     -4.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 542,261 560,698 462,997 494,104 428,982 483,611 447,622 13.65%
  QoQ % -3.29% 21.10% -6.30% 15.18% -11.30% 8.04% -
  Horiz. % 121.14% 125.26% 103.43% 110.38% 95.84% 108.04% 100.00%
PBT 127,258 122,274 107,636 104,243 105,708 94,796 106,479 12.63%
  QoQ % 4.08% 13.60% 3.25% -1.39% 11.51% -10.97% -
  Horiz. % 119.51% 114.83% 101.09% 97.90% 99.28% 89.03% 100.00%
Tax -29,608 -31,223 -27,659 -23,968 -22,385 -25,906 -27,824 4.23%
  QoQ % 5.17% -12.89% -15.40% -7.07% 13.59% 6.89% -
  Horiz. % 106.41% 112.22% 99.41% 86.14% 80.45% 93.11% 100.00%
NP 97,650 91,051 79,977 80,275 83,323 68,890 78,655 15.53%
  QoQ % 7.25% 13.85% -0.37% -3.66% 20.95% -12.41% -
  Horiz. % 124.15% 115.76% 101.68% 102.06% 105.93% 87.59% 100.00%
NP to SH 97,402 81,793 72,621 67,267 76,114 56,463 69,274 25.53%
  QoQ % 19.08% 12.63% 7.96% -11.62% 34.80% -18.49% -
  Horiz. % 140.60% 118.07% 104.83% 97.10% 109.87% 81.51% 100.00%
Tax Rate 23.27 % 25.54 % 25.70 % 22.99 % 21.18 % 27.33 % 26.13 % -7.44%
  QoQ % -8.89% -0.62% 11.79% 8.55% -22.50% 4.59% -
  Horiz. % 89.05% 97.74% 98.35% 87.98% 81.06% 104.59% 100.00%
Total Cost 444,611 469,647 383,020 413,829 345,659 414,721 368,967 13.25%
  QoQ % -5.33% 22.62% -7.44% 19.72% -16.65% 12.40% -
  Horiz. % 120.50% 127.29% 103.81% 112.16% 93.68% 112.40% 100.00%
Net Worth 3,114,886 3,013,426 2,832,784 2,118,697 2,644,008 2,484,371 2,220,260 25.35%
  QoQ % 3.37% 6.38% 33.70% -19.87% 6.43% 11.90% -
  Horiz. % 140.29% 135.72% 127.59% 95.43% 119.09% 111.90% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 26,487 26,464 26,491 13,277 26,477 26,433 24,255 6.05%
  QoQ % 0.09% -0.10% 99.52% -49.85% 0.16% 8.98% -
  Horiz. % 109.20% 109.11% 109.22% 54.74% 109.16% 108.98% 100.00%
Div Payout % 27.19 % 32.36 % 36.48 % 19.74 % 34.79 % 46.82 % 35.01 % -15.52%
  QoQ % -15.98% -11.29% 84.80% -43.26% -25.69% 33.73% -
  Horiz. % 77.66% 92.43% 104.20% 56.38% 99.37% 133.73% 100.00%
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 3,114,886 3,013,426 2,832,784 2,118,697 2,644,008 2,484,371 2,220,260 25.35%
  QoQ % 3.37% 6.38% 33.70% -19.87% 6.43% 11.90% -
  Horiz. % 140.29% 135.72% 127.59% 95.43% 119.09% 111.90% 100.00%
NOSH 706,323 705,720 706,429 706,232 706,066 704,906 646,816 6.05%
  QoQ % 0.09% -0.10% 0.03% 0.02% 0.16% 8.98% -
  Horiz. % 109.20% 109.11% 109.22% 109.19% 109.16% 108.98% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 18.01 % 16.24 % 17.27 % 16.25 % 19.42 % 14.24 % 17.57 % 1.66%
  QoQ % 10.90% -5.96% 6.28% -16.32% 36.38% -18.95% -
  Horiz. % 102.50% 92.43% 98.29% 92.49% 110.53% 81.05% 100.00%
ROE 3.13 % 2.71 % 2.56 % 3.17 % 2.88 % 2.27 % 3.12 % 0.21%
  QoQ % 15.50% 5.86% -19.24% 10.07% 26.87% -27.24% -
  Horiz. % 100.32% 86.86% 82.05% 101.60% 92.31% 72.76% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 76.77 79.45 65.54 69.96 60.76 68.61 69.20 7.17%
  QoQ % -3.37% 21.22% -6.32% 15.14% -11.44% -0.85% -
  Horiz. % 110.94% 114.81% 94.71% 101.10% 87.80% 99.15% 100.00%
EPS 13.79 11.59 10.28 9.53 10.78 8.01 10.71 18.37%
  QoQ % 18.98% 12.74% 7.87% -11.60% 34.58% -25.21% -
  Horiz. % 128.76% 108.22% 95.99% 88.98% 100.65% 74.79% 100.00%
DPS 3.75 3.75 3.75 1.88 3.75 3.75 3.75 -
  QoQ % 0.00% 0.00% 99.47% -49.87% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 50.13% 100.00% 100.00% 100.00%
NAPS 4.4100 4.2700 4.0100 3.0000 3.7447 3.5244 3.4326 18.20%
  QoQ % 3.28% 6.48% 33.67% -19.89% 6.25% 2.67% -
  Horiz. % 128.47% 124.40% 116.82% 87.40% 109.09% 102.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 710,910
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 76.28 78.87 65.13 69.50 60.34 68.03 62.96 13.66%
  QoQ % -3.28% 21.10% -6.29% 15.18% -11.30% 8.05% -
  Horiz. % 121.16% 125.27% 103.45% 110.39% 95.84% 108.05% 100.00%
EPS 13.70 11.51 10.22 9.46 10.71 7.94 9.74 25.56%
  QoQ % 19.03% 12.62% 8.03% -11.67% 34.89% -18.48% -
  Horiz. % 140.66% 118.17% 104.93% 97.13% 109.96% 81.52% 100.00%
DPS 3.73 3.72 3.73 1.87 3.72 3.72 3.41 6.17%
  QoQ % 0.27% -0.27% 99.47% -49.73% 0.00% 9.09% -
  Horiz. % 109.38% 109.09% 109.38% 54.84% 109.09% 109.09% 100.00%
NAPS 4.3815 4.2388 3.9847 2.9803 3.7192 3.4946 3.1231 25.35%
  QoQ % 3.37% 6.38% 33.70% -19.87% 6.43% 11.90% -
  Horiz. % 140.29% 135.72% 127.59% 95.43% 119.09% 111.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 4.8700 4.7600 4.2000 3.8700 4.2600 4.2800 4.1200 -
P/RPS 6.34 5.99 6.41 5.53 7.01 6.24 5.95 4.33%
  QoQ % 5.84% -6.55% 15.91% -21.11% 12.34% 4.87% -
  Horiz. % 106.55% 100.67% 107.73% 92.94% 117.82% 104.87% 100.00%
P/EPS 35.32 41.07 40.86 40.63 39.52 53.43 38.47 -5.54%
  QoQ % -14.00% 0.51% 0.57% 2.81% -26.03% 38.89% -
  Horiz. % 91.81% 106.76% 106.21% 105.61% 102.73% 138.89% 100.00%
EY 2.83 2.43 2.45 2.46 2.53 1.87 2.60 5.82%
  QoQ % 16.46% -0.82% -0.41% -2.77% 35.29% -28.08% -
  Horiz. % 108.85% 93.46% 94.23% 94.62% 97.31% 71.92% 100.00%
DY 0.77 0.79 0.89 0.49 0.88 0.88 0.91 -10.55%
  QoQ % -2.53% -11.24% 81.63% -44.32% 0.00% -3.30% -
  Horiz. % 84.62% 86.81% 97.80% 53.85% 96.70% 96.70% 100.00%
P/NAPS 1.10 1.11 1.05 1.29 1.14 1.21 1.20 -5.64%
  QoQ % -0.90% 5.71% -18.60% 13.16% -5.79% 0.83% -
  Horiz. % 91.67% 92.50% 87.50% 107.50% 95.00% 100.83% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 24/02/11 25/11/10 19/08/10 27/05/10 25/02/10 19/11/09 -
Price 5.5200 4.7700 4.7800 4.0500 3.8100 4.0600 4.1300 -
P/RPS 7.19 6.00 7.29 5.79 6.27 5.92 5.97 13.21%
  QoQ % 19.83% -17.70% 25.91% -7.66% 5.91% -0.84% -
  Horiz. % 120.44% 100.50% 122.11% 96.98% 105.03% 99.16% 100.00%
P/EPS 40.03 41.16 46.50 42.52 35.34 50.69 38.56 2.53%
  QoQ % -2.75% -11.48% 9.36% 20.32% -30.28% 31.46% -
  Horiz. % 103.81% 106.74% 120.59% 110.27% 91.65% 131.46% 100.00%
EY 2.50 2.43 2.15 2.35 2.83 1.97 2.59 -2.33%
  QoQ % 2.88% 13.02% -8.51% -16.96% 43.65% -23.94% -
  Horiz. % 96.53% 93.82% 83.01% 90.73% 109.27% 76.06% 100.00%
DY 0.68 0.79 0.78 0.46 0.98 0.92 0.91 -17.67%
  QoQ % -13.92% 1.28% 69.57% -53.06% 6.52% 1.10% -
  Horiz. % 74.73% 86.81% 85.71% 50.55% 107.69% 101.10% 100.00%
P/NAPS 1.25 1.12 1.19 1.35 1.02 1.15 1.20 2.76%
  QoQ % 11.61% -5.88% -11.85% 32.35% -11.30% -4.17% -
  Horiz. % 104.17% 93.33% 99.17% 112.50% 85.00% 95.83% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers