Highlights

[YTLCMT] QoQ Quarter Result on 2009-09-30 [#1]

Stock [YTLCMT]: YTL CEMENT BHD
Announcement Date 19-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Sep-2009  [#1]
Profit Trend QoQ -     -1.41%    YoY -     0.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 494,104 428,982 483,611 447,622 531,544 485,824 491,976 0.29%
  QoQ % 15.18% -11.30% 8.04% -15.79% 9.41% -1.25% -
  Horiz. % 100.43% 87.20% 98.30% 90.98% 108.04% 98.75% 100.00%
PBT 104,243 105,708 94,796 106,479 114,653 73,970 69,907 30.62%
  QoQ % -1.39% 11.51% -10.97% -7.13% 55.00% 5.81% -
  Horiz. % 149.12% 151.21% 135.60% 152.32% 164.01% 105.81% 100.00%
Tax -23,968 -22,385 -25,906 -27,824 -32,995 -19,133 -18,013 21.04%
  QoQ % -7.07% 13.59% 6.89% 15.67% -72.45% -6.22% -
  Horiz. % 133.06% 124.27% 143.82% 154.47% 183.17% 106.22% 100.00%
NP 80,275 83,323 68,890 78,655 81,658 54,837 51,894 33.86%
  QoQ % -3.66% 20.95% -12.41% -3.68% 48.91% 5.67% -
  Horiz. % 154.69% 160.56% 132.75% 151.57% 157.36% 105.67% 100.00%
NP to SH 67,267 76,114 56,463 69,274 70,267 51,370 48,441 24.54%
  QoQ % -11.62% 34.80% -18.49% -1.41% 36.79% 6.05% -
  Horiz. % 138.86% 157.13% 116.56% 143.01% 145.06% 106.05% 100.00%
Tax Rate 22.99 % 21.18 % 27.33 % 26.13 % 28.78 % 25.87 % 25.77 % -7.35%
  QoQ % 8.55% -22.50% 4.59% -9.21% 11.25% 0.39% -
  Horiz. % 89.21% 82.19% 106.05% 101.40% 111.68% 100.39% 100.00%
Total Cost 413,829 345,659 414,721 368,967 449,886 430,987 440,082 -4.03%
  QoQ % 19.72% -16.65% 12.40% -17.99% 4.39% -2.07% -
  Horiz. % 94.03% 78.54% 94.24% 83.84% 102.23% 97.93% 100.00%
Net Worth 2,118,697 2,644,008 2,484,371 2,220,260 2,153,356 2,069,680 2,052,242 2.15%
  QoQ % -19.87% 6.43% 11.90% 3.11% 4.04% 0.85% -
  Horiz. % 103.24% 128.84% 121.06% 108.19% 104.93% 100.85% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 13,277 26,477 26,433 24,255 12,154 24,261 24,252 -33.15%
  QoQ % -49.85% 0.16% 8.98% 99.55% -49.90% 0.04% -
  Horiz. % 54.74% 109.17% 108.99% 100.01% 50.12% 100.04% 100.00%
Div Payout % 19.74 % 34.79 % 46.82 % 35.01 % 17.30 % 47.23 % 50.07 % -46.32%
  QoQ % -43.26% -25.69% 33.73% 102.37% -63.37% -5.67% -
  Horiz. % 39.42% 69.48% 93.51% 69.92% 34.55% 94.33% 100.00%
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 2,118,697 2,644,008 2,484,371 2,220,260 2,153,356 2,069,680 2,052,242 2.15%
  QoQ % -19.87% 6.43% 11.90% 3.11% 4.04% 0.85% -
  Horiz. % 103.24% 128.84% 121.06% 108.19% 104.93% 100.85% 100.00%
NOSH 706,232 706,066 704,906 646,816 646,537 646,977 646,742 6.06%
  QoQ % 0.02% 0.16% 8.98% 0.04% -0.07% 0.04% -
  Horiz. % 109.20% 109.17% 108.99% 100.01% 99.97% 100.04% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 16.25 % 19.42 % 14.24 % 17.57 % 15.36 % 11.29 % 10.55 % 33.48%
  QoQ % -16.32% 36.38% -18.95% 14.39% 36.05% 7.01% -
  Horiz. % 154.03% 184.08% 134.98% 166.54% 145.59% 107.01% 100.00%
ROE 3.17 % 2.88 % 2.27 % 3.12 % 3.26 % 2.48 % 2.36 % 21.81%
  QoQ % 10.07% 26.87% -27.24% -4.29% 31.45% 5.08% -
  Horiz. % 134.32% 122.03% 96.19% 132.20% 138.14% 105.08% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 69.96 60.76 68.61 69.20 82.21 75.09 76.07 -5.44%
  QoQ % 15.14% -11.44% -0.85% -15.83% 9.48% -1.29% -
  Horiz. % 91.97% 79.87% 90.19% 90.97% 108.07% 98.71% 100.00%
EPS 9.53 10.78 8.01 10.71 10.87 7.94 7.49 17.47%
  QoQ % -11.60% 34.58% -25.21% -1.47% 36.90% 6.01% -
  Horiz. % 127.24% 143.93% 106.94% 142.99% 145.13% 106.01% 100.00%
DPS 1.88 3.75 3.75 3.75 1.88 3.75 3.75 -36.97%
  QoQ % -49.87% 0.00% 0.00% 99.47% -49.87% 0.00% -
  Horiz. % 50.13% 100.00% 100.00% 100.00% 50.13% 100.00% 100.00%
NAPS 3.0000 3.7447 3.5244 3.4326 3.3306 3.1990 3.1732 -3.68%
  QoQ % -19.89% 6.25% 2.67% 3.06% 4.11% 0.81% -
  Horiz. % 94.54% 118.01% 111.07% 108.17% 104.96% 100.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 710,910
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 69.50 60.34 68.03 62.96 74.77 68.34 69.20 0.29%
  QoQ % 15.18% -11.30% 8.05% -15.80% 9.41% -1.24% -
  Horiz. % 100.43% 87.20% 98.31% 90.98% 108.05% 98.76% 100.00%
EPS 9.46 10.71 7.94 9.74 9.88 7.23 6.81 24.57%
  QoQ % -11.67% 34.89% -18.48% -1.42% 36.65% 6.17% -
  Horiz. % 138.91% 157.27% 116.59% 143.02% 145.08% 106.17% 100.00%
DPS 1.87 3.72 3.72 3.41 1.71 3.41 3.41 -33.08%
  QoQ % -49.73% 0.00% 9.09% 99.42% -49.85% 0.00% -
  Horiz. % 54.84% 109.09% 109.09% 100.00% 50.15% 100.00% 100.00%
NAPS 2.9803 3.7192 3.4946 3.1231 3.0290 2.9113 2.8868 2.15%
  QoQ % -19.87% 6.43% 11.90% 3.11% 4.04% 0.85% -
  Horiz. % 103.24% 128.83% 121.05% 108.19% 104.93% 100.85% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 3.8700 4.2600 4.2800 4.1200 4.1200 2.6000 2.3500 -
P/RPS 5.53 7.01 6.24 5.95 5.01 3.46 3.09 47.56%
  QoQ % -21.11% 12.34% 4.87% 18.76% 44.80% 11.97% -
  Horiz. % 178.96% 226.86% 201.94% 192.56% 162.14% 111.97% 100.00%
P/EPS 40.63 39.52 53.43 38.47 37.91 32.75 31.38 18.85%
  QoQ % 2.81% -26.03% 38.89% 1.48% 15.76% 4.37% -
  Horiz. % 129.48% 125.94% 170.27% 122.59% 120.81% 104.37% 100.00%
EY 2.46 2.53 1.87 2.60 2.64 3.05 3.19 -15.95%
  QoQ % -2.77% 35.29% -28.08% -1.52% -13.44% -4.39% -
  Horiz. % 77.12% 79.31% 58.62% 81.50% 82.76% 95.61% 100.00%
DY 0.49 0.88 0.88 0.91 0.46 1.44 1.60 -54.66%
  QoQ % -44.32% 0.00% -3.30% 97.83% -68.06% -10.00% -
  Horiz. % 30.62% 55.00% 55.00% 56.88% 28.75% 90.00% 100.00%
P/NAPS 1.29 1.14 1.21 1.20 1.24 0.81 0.74 44.99%
  QoQ % 13.16% -5.79% 0.83% -3.23% 53.09% 9.46% -
  Horiz. % 174.32% 154.05% 163.51% 162.16% 167.57% 109.46% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 19/08/10 27/05/10 25/02/10 19/11/09 20/08/09 21/05/09 19/02/09 -
Price 4.0500 3.8100 4.0600 4.1300 4.2000 3.3600 2.5400 -
P/RPS 5.79 6.27 5.92 5.97 5.11 4.47 3.34 44.45%
  QoQ % -7.66% 5.91% -0.84% 16.83% 14.32% 33.83% -
  Horiz. % 173.35% 187.72% 177.25% 178.74% 152.99% 133.83% 100.00%
P/EPS 42.52 35.34 50.69 38.56 38.64 42.32 33.91 16.33%
  QoQ % 20.32% -30.28% 31.46% -0.21% -8.70% 24.80% -
  Horiz. % 125.39% 104.22% 149.48% 113.71% 113.95% 124.80% 100.00%
EY 2.35 2.83 1.97 2.59 2.59 2.36 2.95 -14.10%
  QoQ % -16.96% 43.65% -23.94% 0.00% 9.75% -20.00% -
  Horiz. % 79.66% 95.93% 66.78% 87.80% 87.80% 80.00% 100.00%
DY 0.46 0.98 0.92 0.91 0.45 1.12 1.48 -54.21%
  QoQ % -53.06% 6.52% 1.10% 102.22% -59.82% -24.32% -
  Horiz. % 31.08% 66.22% 62.16% 61.49% 30.41% 75.68% 100.00%
P/NAPS 1.35 1.02 1.15 1.20 1.26 1.05 0.80 41.88%
  QoQ % 32.35% -11.30% -4.17% -4.76% 20.00% 31.25% -
  Horiz. % 168.75% 127.50% 143.75% 150.00% 157.50% 131.25% 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