Highlights

[YTLCMT] QoQ Quarter Result on 2008-09-30 [#1]

Stock [YTLCMT]: YTL CEMENT BHD
Announcement Date 20-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 30-Sep-2008  [#1]
Profit Trend QoQ -     31.86%    YoY -     34.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 531,544 485,824 491,976 458,950 454,460 375,665 315,536 41.62%
  QoQ % 9.41% -1.25% 7.20% 0.99% 20.97% 19.06% -
  Horiz. % 168.46% 153.97% 155.92% 145.45% 144.03% 119.06% 100.00%
PBT 114,653 73,970 69,907 101,814 79,937 70,843 62,825 49.39%
  QoQ % 55.00% 5.81% -31.34% 27.37% 12.84% 12.76% -
  Horiz. % 182.50% 117.74% 111.27% 162.06% 127.24% 112.76% 100.00%
Tax -32,995 -19,133 -18,013 -25,342 -25,750 -17,159 -14,707 71.46%
  QoQ % -72.45% -6.22% 28.92% 1.58% -50.07% -16.67% -
  Horiz. % 224.35% 130.09% 122.48% 172.31% 175.09% 116.67% 100.00%
NP 81,658 54,837 51,894 76,472 54,187 53,684 48,118 42.32%
  QoQ % 48.91% 5.67% -32.14% 41.13% 0.94% 11.57% -
  Horiz. % 169.70% 113.96% 107.85% 158.93% 112.61% 111.57% 100.00%
NP to SH 70,267 51,370 48,441 69,198 52,479 45,512 43,840 37.00%
  QoQ % 36.79% 6.05% -30.00% 31.86% 15.31% 3.81% -
  Horiz. % 160.28% 117.18% 110.49% 157.84% 119.71% 103.81% 100.00%
Tax Rate 28.78 % 25.87 % 25.77 % 24.89 % 32.21 % 24.22 % 23.41 % 14.78%
  QoQ % 11.25% 0.39% 3.54% -22.73% 32.99% 3.46% -
  Horiz. % 122.94% 110.51% 110.08% 106.32% 137.59% 103.46% 100.00%
Total Cost 449,886 430,987 440,082 382,478 400,273 321,981 267,418 41.50%
  QoQ % 4.39% -2.07% 15.06% -4.45% 24.32% 20.40% -
  Horiz. % 168.23% 161.17% 164.57% 143.03% 149.68% 120.40% 100.00%
Net Worth 2,153,356 2,069,680 2,052,242 1,995,941 1,293,180 1,675,669 1,658,149 19.05%
  QoQ % 4.04% 0.85% 2.82% 54.34% -22.83% 1.06% -
  Horiz. % 129.87% 124.82% 123.77% 120.37% 77.99% 101.06% 100.00%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 12,154 24,261 24,252 32,335 16,164 32,323 64,756 -67.25%
  QoQ % -49.90% 0.04% -25.00% 100.04% -49.99% -50.08% -
  Horiz. % 18.77% 37.47% 37.45% 49.93% 24.96% 49.92% 100.00%
Div Payout % 17.30 % 47.23 % 50.07 % 46.73 % 30.80 % 71.02 % 147.71 % -76.09%
  QoQ % -63.37% -5.67% 7.15% 51.72% -56.63% -51.92% -
  Horiz. % 11.71% 31.97% 33.90% 31.64% 20.85% 48.08% 100.00%
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 2,153,356 2,069,680 2,052,242 1,995,941 1,293,180 1,675,669 1,658,149 19.05%
  QoQ % 4.04% 0.85% 2.82% 54.34% -22.83% 1.06% -
  Horiz. % 129.87% 124.82% 123.77% 120.37% 77.99% 101.06% 100.00%
NOSH 646,537 646,977 646,742 646,710 646,590 646,477 647,562 -0.11%
  QoQ % -0.07% 0.04% 0.00% 0.02% 0.02% -0.17% -
  Horiz. % 99.84% 99.91% 99.87% 99.87% 99.85% 99.83% 100.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 15.36 % 11.29 % 10.55 % 16.66 % 11.92 % 14.29 % 15.25 % 0.48%
  QoQ % 36.05% 7.01% -36.67% 39.77% -16.59% -6.30% -
  Horiz. % 100.72% 74.03% 69.18% 109.25% 78.16% 93.70% 100.00%
ROE 3.26 % 2.48 % 2.36 % 3.47 % 4.06 % 2.72 % 2.64 % 15.11%
  QoQ % 31.45% 5.08% -31.99% -14.53% 49.26% 3.03% -
  Horiz. % 123.48% 93.94% 89.39% 131.44% 153.79% 103.03% 100.00%
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 82.21 75.09 76.07 70.97 70.29 58.11 48.73 41.76%
  QoQ % 9.48% -1.29% 7.19% 0.97% 20.96% 19.25% -
  Horiz. % 168.71% 154.09% 156.11% 145.64% 144.24% 119.25% 100.00%
EPS 10.87 7.94 7.49 10.70 8.11 7.04 6.77 37.16%
  QoQ % 36.90% 6.01% -30.00% 31.94% 15.20% 3.99% -
  Horiz. % 160.56% 117.28% 110.64% 158.05% 119.79% 103.99% 100.00%
DPS 1.88 3.75 3.75 5.00 2.50 5.00 10.00 -67.22%
  QoQ % -49.87% 0.00% -25.00% 100.00% -50.00% -50.00% -
  Horiz. % 18.80% 37.50% 37.50% 50.00% 25.00% 50.00% 100.00%
NAPS 3.3306 3.1990 3.1732 3.0863 2.0000 2.5920 2.5606 19.18%
  QoQ % 4.11% 0.81% 2.82% 54.31% -22.84% 1.23% -
  Horiz. % 130.07% 124.93% 123.92% 120.53% 78.11% 101.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 710,910
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 74.77 68.34 69.20 64.56 63.93 52.84 44.38 41.63%
  QoQ % 9.41% -1.24% 7.19% 0.99% 20.99% 19.06% -
  Horiz. % 168.48% 153.99% 155.93% 145.47% 144.05% 119.06% 100.00%
EPS 9.88 7.23 6.81 9.73 7.38 6.40 6.17 36.91%
  QoQ % 36.65% 6.17% -30.01% 31.84% 15.31% 3.73% -
  Horiz. % 160.13% 117.18% 110.37% 157.70% 119.61% 103.73% 100.00%
DPS 1.71 3.41 3.41 4.55 2.27 4.55 9.11 -67.25%
  QoQ % -49.85% 0.00% -25.05% 100.44% -50.11% -50.05% -
  Horiz. % 18.77% 37.43% 37.43% 49.95% 24.92% 49.95% 100.00%
NAPS 3.0290 2.9113 2.8868 2.8076 1.8190 2.3571 2.3324 19.05%
  QoQ % 4.04% 0.85% 2.82% 54.35% -22.83% 1.06% -
  Horiz. % 129.87% 124.82% 123.77% 120.37% 77.99% 101.06% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 4.1200 2.6000 2.3500 3.0400 3.6600 4.3600 5.0000 -
P/RPS 5.01 3.46 3.09 4.28 5.21 7.50 10.26 -38.02%
  QoQ % 44.80% 11.97% -27.80% -17.85% -30.53% -26.90% -
  Horiz. % 48.83% 33.72% 30.12% 41.72% 50.78% 73.10% 100.00%
P/EPS 37.91 32.75 31.38 28.41 45.09 61.93 73.86 -35.92%
  QoQ % 15.76% 4.37% 10.45% -36.99% -27.19% -16.15% -
  Horiz. % 51.33% 44.34% 42.49% 38.46% 61.05% 83.85% 100.00%
EY 2.64 3.05 3.19 3.52 2.22 1.61 1.35 56.44%
  QoQ % -13.44% -4.39% -9.37% 58.56% 37.89% 19.26% -
  Horiz. % 195.56% 225.93% 236.30% 260.74% 164.44% 119.26% 100.00%
DY 0.46 1.44 1.60 1.64 0.68 1.15 2.00 -62.49%
  QoQ % -68.06% -10.00% -2.44% 141.18% -40.87% -42.50% -
  Horiz. % 23.00% 72.00% 80.00% 82.00% 34.00% 57.50% 100.00%
P/NAPS 1.24 0.81 0.74 0.98 1.83 1.68 1.95 -26.07%
  QoQ % 53.09% 9.46% -24.49% -46.45% 8.93% -13.85% -
  Horiz. % 63.59% 41.54% 37.95% 50.26% 93.85% 86.15% 100.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/08/09 21/05/09 19/02/09 20/11/08 19/08/08 22/05/08 22/02/08 -
Price 4.2000 3.3600 2.5400 2.1600 3.3200 4.7200 4.8200 -
P/RPS 5.11 4.47 3.34 3.04 4.72 8.12 9.89 -35.64%
  QoQ % 14.32% 33.83% 9.87% -35.59% -41.87% -17.90% -
  Horiz. % 51.67% 45.20% 33.77% 30.74% 47.72% 82.10% 100.00%
P/EPS 38.64 42.32 33.91 20.19 40.91 67.05 71.20 -33.49%
  QoQ % -8.70% 24.80% 67.95% -50.65% -38.99% -5.83% -
  Horiz. % 54.27% 59.44% 47.63% 28.36% 57.46% 94.17% 100.00%
EY 2.59 2.36 2.95 4.95 2.44 1.49 1.40 50.76%
  QoQ % 9.75% -20.00% -40.40% 102.87% 63.76% 6.43% -
  Horiz. % 185.00% 168.57% 210.71% 353.57% 174.29% 106.43% 100.00%
DY 0.45 1.12 1.48 2.31 0.75 1.06 2.07 -63.88%
  QoQ % -59.82% -24.32% -35.93% 208.00% -29.25% -48.79% -
  Horiz. % 21.74% 54.11% 71.50% 111.59% 36.23% 51.21% 100.00%
P/NAPS 1.26 1.05 0.80 0.70 1.66 1.82 1.88 -23.43%
  QoQ % 20.00% 31.25% 14.29% -57.83% -8.79% -3.19% -
  Horiz. % 67.02% 55.85% 42.55% 37.23% 88.30% 96.81% 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.
 


 

180  263  566  1173 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.30-0.01 
 NETX 0.015-0.005 
 KNM 0.35-0.02 
 HSI-C5J 0.135-0.075 
 HSI-C5P 0.305-0.045 
 GPACKET 0.50+0.04 
 IRIS 0.155+0.01 
 HSI-H6R 0.35+0.03 
 MQTECH 0.025-0.005 
Partners & Brokers