Highlights

[YTLCMT] QoQ Quarter Result on 2010-09-30 [#1]

Stock [YTLCMT]: YTL CEMENT BHD
Announcement Date 25-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 30-Sep-2010  [#1]
Profit Trend QoQ -     7.96%    YoY -     4.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 635,043 542,261 560,698 462,997 494,104 428,982 483,611 19.97%
  QoQ % 17.11% -3.29% 21.10% -6.30% 15.18% -11.30% -
  Horiz. % 131.31% 112.13% 115.94% 95.74% 102.17% 88.70% 100.00%
PBT 126,722 127,258 122,274 107,636 104,243 105,708 94,796 21.41%
  QoQ % -0.42% 4.08% 13.60% 3.25% -1.39% 11.51% -
  Horiz. % 133.68% 134.24% 128.99% 113.54% 109.97% 111.51% 100.00%
Tax -46,400 -29,608 -31,223 -27,659 -23,968 -22,385 -25,906 47.64%
  QoQ % -56.71% 5.17% -12.89% -15.40% -7.07% 13.59% -
  Horiz. % 179.11% 114.29% 120.52% 106.77% 92.52% 86.41% 100.00%
NP 80,322 97,650 91,051 79,977 80,275 83,323 68,890 10.81%
  QoQ % -17.75% 7.25% 13.85% -0.37% -3.66% 20.95% -
  Horiz. % 116.59% 141.75% 132.17% 116.09% 116.53% 120.95% 100.00%
NP to SH 80,102 97,402 81,793 72,621 67,267 76,114 56,463 26.34%
  QoQ % -17.76% 19.08% 12.63% 7.96% -11.62% 34.80% -
  Horiz. % 141.87% 172.51% 144.86% 128.62% 119.13% 134.80% 100.00%
Tax Rate 36.62 % 23.27 % 25.54 % 25.70 % 22.99 % 21.18 % 27.33 % 21.61%
  QoQ % 57.37% -8.89% -0.62% 11.79% 8.55% -22.50% -
  Horiz. % 133.99% 85.14% 93.45% 94.04% 84.12% 77.50% 100.00%
Total Cost 554,721 444,611 469,647 383,020 413,829 345,659 414,721 21.46%
  QoQ % 24.77% -5.33% 22.62% -7.44% 19.72% -16.65% -
  Horiz. % 133.76% 107.21% 113.24% 92.36% 99.78% 83.35% 100.00%
Net Worth 3,211,137 3,114,886 3,013,426 2,832,784 2,118,697 2,644,008 2,484,371 18.71%
  QoQ % 3.09% 3.37% 6.38% 33.70% -19.87% 6.43% -
  Horiz. % 129.25% 125.38% 121.30% 114.02% 85.28% 106.43% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 13,267 26,487 26,464 26,491 13,277 26,477 26,433 -36.92%
  QoQ % -49.91% 0.09% -0.10% 99.52% -49.85% 0.16% -
  Horiz. % 50.19% 100.20% 100.12% 100.22% 50.23% 100.16% 100.00%
Div Payout % 16.56 % 27.19 % 32.36 % 36.48 % 19.74 % 34.79 % 46.82 % -50.08%
  QoQ % -39.10% -15.98% -11.29% 84.80% -43.26% -25.69% -
  Horiz. % 35.37% 58.07% 69.12% 77.92% 42.16% 74.31% 100.00%
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 3,211,137 3,114,886 3,013,426 2,832,784 2,118,697 2,644,008 2,484,371 18.71%
  QoQ % 3.09% 3.37% 6.38% 33.70% -19.87% 6.43% -
  Horiz. % 129.25% 125.38% 121.30% 114.02% 85.28% 106.43% 100.00%
NOSH 705,744 706,323 705,720 706,429 706,232 706,066 704,906 0.08%
  QoQ % -0.08% 0.09% -0.10% 0.03% 0.02% 0.16% -
  Horiz. % 100.12% 100.20% 100.12% 100.22% 100.19% 100.16% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 12.65 % 18.01 % 16.24 % 17.27 % 16.25 % 19.42 % 14.24 % -7.61%
  QoQ % -29.76% 10.90% -5.96% 6.28% -16.32% 36.38% -
  Horiz. % 88.83% 126.47% 114.04% 121.28% 114.12% 136.38% 100.00%
ROE 2.49 % 3.13 % 2.71 % 2.56 % 3.17 % 2.88 % 2.27 % 6.38%
  QoQ % -20.45% 15.50% 5.86% -19.24% 10.07% 26.87% -
  Horiz. % 109.69% 137.89% 119.38% 112.78% 139.65% 126.87% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 89.98 76.77 79.45 65.54 69.96 60.76 68.61 19.87%
  QoQ % 17.21% -3.37% 21.22% -6.32% 15.14% -11.44% -
  Horiz. % 131.15% 111.89% 115.80% 95.53% 101.97% 88.56% 100.00%
EPS 11.35 13.79 11.59 10.28 9.53 10.78 8.01 26.24%
  QoQ % -17.69% 18.98% 12.74% 7.87% -11.60% 34.58% -
  Horiz. % 141.70% 172.16% 144.69% 128.34% 118.98% 134.58% 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 4.5500 4.4100 4.2700 4.0100 3.0000 3.7447 3.5244 18.62%
  QoQ % 3.17% 3.28% 6.48% 33.67% -19.89% 6.25% -
  Horiz. % 129.10% 125.13% 121.16% 113.78% 85.12% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 710,910
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 89.33 76.28 78.87 65.13 69.50 60.34 68.03 19.97%
  QoQ % 17.11% -3.28% 21.10% -6.29% 15.18% -11.30% -
  Horiz. % 131.31% 112.13% 115.93% 95.74% 102.16% 88.70% 100.00%
EPS 11.27 13.70 11.51 10.22 9.46 10.71 7.94 26.38%
  QoQ % -17.74% 19.03% 12.62% 8.03% -11.67% 34.89% -
  Horiz. % 141.94% 172.54% 144.96% 128.72% 119.14% 134.89% 100.00%
DPS 1.87 3.73 3.72 3.73 1.87 3.72 3.72 -36.86%
  QoQ % -49.87% 0.27% -0.27% 99.47% -49.73% 0.00% -
  Horiz. % 50.27% 100.27% 100.00% 100.27% 50.27% 100.00% 100.00%
NAPS 4.5169 4.3815 4.2388 3.9847 2.9803 3.7192 3.4946 18.71%
  QoQ % 3.09% 3.37% 6.38% 33.70% -19.87% 6.43% -
  Horiz. % 129.25% 125.38% 121.30% 114.02% 85.28% 106.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 5.3300 4.8700 4.7600 4.2000 3.8700 4.2600 4.2800 -
P/RPS 5.92 6.34 5.99 6.41 5.53 7.01 6.24 -3.46%
  QoQ % -6.62% 5.84% -6.55% 15.91% -21.11% 12.34% -
  Horiz. % 94.87% 101.60% 95.99% 102.72% 88.62% 112.34% 100.00%
P/EPS 46.96 35.32 41.07 40.86 40.63 39.52 53.43 -8.27%
  QoQ % 32.96% -14.00% 0.51% 0.57% 2.81% -26.03% -
  Horiz. % 87.89% 66.11% 76.87% 76.47% 76.04% 73.97% 100.00%
EY 2.13 2.83 2.43 2.45 2.46 2.53 1.87 9.09%
  QoQ % -24.73% 16.46% -0.82% -0.41% -2.77% 35.29% -
  Horiz. % 113.90% 151.34% 129.95% 131.02% 131.55% 135.29% 100.00%
DY 0.35 0.77 0.79 0.89 0.49 0.88 0.88 -46.01%
  QoQ % -54.55% -2.53% -11.24% 81.63% -44.32% 0.00% -
  Horiz. % 39.77% 87.50% 89.77% 101.14% 55.68% 100.00% 100.00%
P/NAPS 1.17 1.10 1.11 1.05 1.29 1.14 1.21 -2.22%
  QoQ % 6.36% -0.90% 5.71% -18.60% 13.16% -5.79% -
  Horiz. % 96.69% 90.91% 91.74% 86.78% 106.61% 94.21% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 26/05/11 24/02/11 25/11/10 19/08/10 27/05/10 25/02/10 -
Price 4.7300 5.5200 4.7700 4.7800 4.0500 3.8100 4.0600 -
P/RPS 5.26 7.19 6.00 7.29 5.79 6.27 5.92 -7.60%
  QoQ % -26.84% 19.83% -17.70% 25.91% -7.66% 5.91% -
  Horiz. % 88.85% 121.45% 101.35% 123.14% 97.80% 105.91% 100.00%
P/EPS 41.67 40.03 41.16 46.50 42.52 35.34 50.69 -12.28%
  QoQ % 4.10% -2.75% -11.48% 9.36% 20.32% -30.28% -
  Horiz. % 82.21% 78.97% 81.20% 91.73% 83.88% 69.72% 100.00%
EY 2.40 2.50 2.43 2.15 2.35 2.83 1.97 14.11%
  QoQ % -4.00% 2.88% 13.02% -8.51% -16.96% 43.65% -
  Horiz. % 121.83% 126.90% 123.35% 109.14% 119.29% 143.65% 100.00%
DY 0.40 0.68 0.79 0.78 0.46 0.98 0.92 -42.70%
  QoQ % -41.18% -13.92% 1.28% 69.57% -53.06% 6.52% -
  Horiz. % 43.48% 73.91% 85.87% 84.78% 50.00% 106.52% 100.00%
P/NAPS 1.04 1.25 1.12 1.19 1.35 1.02 1.15 -6.50%
  QoQ % -16.80% 11.61% -5.88% -11.85% 32.35% -11.30% -
  Horiz. % 90.43% 108.70% 97.39% 103.48% 117.39% 88.70% 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.
 


 

334  163  562  1122 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMI 0.105+0.015 
 SAPNRG 0.31+0.01 
 SCOMI-WB 0.045+0.01 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 GPACKET 0.46+0.015 
 HSI-H6R 0.325-0.065 
 HSI-C5J 0.21+0.07 
 SAPNRG-WA 0.135+0.005 
 KNM-WB 0.285+0.02 
Partners & Brokers