Highlights

[YTLCMT] QoQ Quarter Result on 2008-12-31 [#2]

Stock [YTLCMT]: YTL CEMENT BHD
Announcement Date 19-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 31-Dec-2008  [#2]
Profit Trend QoQ -     -30.00%    YoY -     10.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 447,622 531,544 485,824 491,976 458,950 454,460 375,665 12.38%
  QoQ % -15.79% 9.41% -1.25% 7.20% 0.99% 20.97% -
  Horiz. % 119.15% 141.49% 129.32% 130.96% 122.17% 120.97% 100.00%
PBT 106,479 114,653 73,970 69,907 101,814 79,937 70,843 31.18%
  QoQ % -7.13% 55.00% 5.81% -31.34% 27.37% 12.84% -
  Horiz. % 150.30% 161.84% 104.41% 98.68% 143.72% 112.84% 100.00%
Tax -27,824 -32,995 -19,133 -18,013 -25,342 -25,750 -17,159 37.98%
  QoQ % 15.67% -72.45% -6.22% 28.92% 1.58% -50.07% -
  Horiz. % 162.15% 192.29% 111.50% 104.98% 147.69% 150.07% 100.00%
NP 78,655 81,658 54,837 51,894 76,472 54,187 53,684 28.97%
  QoQ % -3.68% 48.91% 5.67% -32.14% 41.13% 0.94% -
  Horiz. % 146.51% 152.11% 102.15% 96.67% 142.45% 100.94% 100.00%
NP to SH 69,274 70,267 51,370 48,441 69,198 52,479 45,512 32.29%
  QoQ % -1.41% 36.79% 6.05% -30.00% 31.86% 15.31% -
  Horiz. % 152.21% 154.39% 112.87% 106.44% 152.04% 115.31% 100.00%
Tax Rate 26.13 % 28.78 % 25.87 % 25.77 % 24.89 % 32.21 % 24.22 % 5.19%
  QoQ % -9.21% 11.25% 0.39% 3.54% -22.73% 32.99% -
  Horiz. % 107.89% 118.83% 106.81% 106.40% 102.77% 132.99% 100.00%
Total Cost 368,967 449,886 430,987 440,082 382,478 400,273 321,981 9.50%
  QoQ % -17.99% 4.39% -2.07% 15.06% -4.45% 24.32% -
  Horiz. % 114.59% 139.72% 133.85% 136.68% 118.79% 124.32% 100.00%
Net Worth 2,220,260 2,153,356 2,069,680 2,052,242 1,995,941 1,293,180 1,675,669 20.62%
  QoQ % 3.11% 4.04% 0.85% 2.82% 54.34% -22.83% -
  Horiz. % 132.50% 128.51% 123.51% 122.47% 119.11% 77.17% 100.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 24,255 12,154 24,261 24,252 32,335 16,164 32,323 -17.41%
  QoQ % 99.55% -49.90% 0.04% -25.00% 100.04% -49.99% -
  Horiz. % 75.04% 37.60% 75.06% 75.03% 100.04% 50.01% 100.00%
Div Payout % 35.01 % 17.30 % 47.23 % 50.07 % 46.73 % 30.80 % 71.02 % -37.57%
  QoQ % 102.37% -63.37% -5.67% 7.15% 51.72% -56.63% -
  Horiz. % 49.30% 24.36% 66.50% 70.50% 65.80% 43.37% 100.00%
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 2,220,260 2,153,356 2,069,680 2,052,242 1,995,941 1,293,180 1,675,669 20.62%
  QoQ % 3.11% 4.04% 0.85% 2.82% 54.34% -22.83% -
  Horiz. % 132.50% 128.51% 123.51% 122.47% 119.11% 77.17% 100.00%
NOSH 646,816 646,537 646,977 646,742 646,710 646,590 646,477 0.03%
  QoQ % 0.04% -0.07% 0.04% 0.00% 0.02% 0.02% -
  Horiz. % 100.05% 100.01% 100.08% 100.04% 100.04% 100.02% 100.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 17.57 % 15.36 % 11.29 % 10.55 % 16.66 % 11.92 % 14.29 % 14.76%
  QoQ % 14.39% 36.05% 7.01% -36.67% 39.77% -16.59% -
  Horiz. % 122.95% 107.49% 79.01% 73.83% 116.59% 83.41% 100.00%
ROE 3.12 % 3.26 % 2.48 % 2.36 % 3.47 % 4.06 % 2.72 % 9.57%
  QoQ % -4.29% 31.45% 5.08% -31.99% -14.53% 49.26% -
  Horiz. % 114.71% 119.85% 91.18% 86.76% 127.57% 149.26% 100.00%
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 69.20 82.21 75.09 76.07 70.97 70.29 58.11 12.34%
  QoQ % -15.83% 9.48% -1.29% 7.19% 0.97% 20.96% -
  Horiz. % 119.08% 141.47% 129.22% 130.91% 122.13% 120.96% 100.00%
EPS 10.71 10.87 7.94 7.49 10.70 8.11 7.04 32.24%
  QoQ % -1.47% 36.90% 6.01% -30.00% 31.94% 15.20% -
  Horiz. % 152.13% 154.40% 112.78% 106.39% 151.99% 115.20% 100.00%
DPS 3.75 1.88 3.75 3.75 5.00 2.50 5.00 -17.44%
  QoQ % 99.47% -49.87% 0.00% -25.00% 100.00% -50.00% -
  Horiz. % 75.00% 37.60% 75.00% 75.00% 100.00% 50.00% 100.00%
NAPS 3.4326 3.3306 3.1990 3.1732 3.0863 2.0000 2.5920 20.57%
  QoQ % 3.06% 4.11% 0.81% 2.82% 54.31% -22.84% -
  Horiz. % 132.43% 128.50% 123.42% 122.42% 119.07% 77.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 710,910
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 62.96 74.77 68.34 69.20 64.56 63.93 52.84 12.38%
  QoQ % -15.80% 9.41% -1.24% 7.19% 0.99% 20.99% -
  Horiz. % 119.15% 141.50% 129.33% 130.96% 122.18% 120.99% 100.00%
EPS 9.74 9.88 7.23 6.81 9.73 7.38 6.40 32.27%
  QoQ % -1.42% 36.65% 6.17% -30.01% 31.84% 15.31% -
  Horiz. % 152.19% 154.38% 112.97% 106.41% 152.03% 115.31% 100.00%
DPS 3.41 1.71 3.41 3.41 4.55 2.27 4.55 -17.48%
  QoQ % 99.42% -49.85% 0.00% -25.05% 100.44% -50.11% -
  Horiz. % 74.95% 37.58% 74.95% 74.95% 100.00% 49.89% 100.00%
NAPS 3.1231 3.0290 2.9113 2.8868 2.8076 1.8190 2.3571 20.61%
  QoQ % 3.11% 4.04% 0.85% 2.82% 54.35% -22.83% -
  Horiz. % 132.50% 128.51% 123.51% 122.47% 119.11% 77.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 4.1200 4.1200 2.6000 2.3500 3.0400 3.6600 4.3600 -
P/RPS 5.95 5.01 3.46 3.09 4.28 5.21 7.50 -14.29%
  QoQ % 18.76% 44.80% 11.97% -27.80% -17.85% -30.53% -
  Horiz. % 79.33% 66.80% 46.13% 41.20% 57.07% 69.47% 100.00%
P/EPS 38.47 37.91 32.75 31.38 28.41 45.09 61.93 -27.18%
  QoQ % 1.48% 15.76% 4.37% 10.45% -36.99% -27.19% -
  Horiz. % 62.12% 61.21% 52.88% 50.67% 45.87% 72.81% 100.00%
EY 2.60 2.64 3.05 3.19 3.52 2.22 1.61 37.61%
  QoQ % -1.52% -13.44% -4.39% -9.37% 58.56% 37.89% -
  Horiz. % 161.49% 163.98% 189.44% 198.14% 218.63% 137.89% 100.00%
DY 0.91 0.46 1.44 1.60 1.64 0.68 1.15 -14.44%
  QoQ % 97.83% -68.06% -10.00% -2.44% 141.18% -40.87% -
  Horiz. % 79.13% 40.00% 125.22% 139.13% 142.61% 59.13% 100.00%
P/NAPS 1.20 1.24 0.81 0.74 0.98 1.83 1.68 -20.08%
  QoQ % -3.23% 53.09% 9.46% -24.49% -46.45% 8.93% -
  Horiz. % 71.43% 73.81% 48.21% 44.05% 58.33% 108.93% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 19/11/09 20/08/09 21/05/09 19/02/09 20/11/08 19/08/08 22/05/08 -
Price 4.1300 4.2000 3.3600 2.5400 2.1600 3.3200 4.7200 -
P/RPS 5.97 5.11 4.47 3.34 3.04 4.72 8.12 -18.52%
  QoQ % 16.83% 14.32% 33.83% 9.87% -35.59% -41.87% -
  Horiz. % 73.52% 62.93% 55.05% 41.13% 37.44% 58.13% 100.00%
P/EPS 38.56 38.64 42.32 33.91 20.19 40.91 67.05 -30.82%
  QoQ % -0.21% -8.70% 24.80% 67.95% -50.65% -38.99% -
  Horiz. % 57.51% 57.63% 63.12% 50.57% 30.11% 61.01% 100.00%
EY 2.59 2.59 2.36 2.95 4.95 2.44 1.49 44.52%
  QoQ % 0.00% 9.75% -20.00% -40.40% 102.87% 63.76% -
  Horiz. % 173.83% 173.83% 158.39% 197.99% 332.21% 163.76% 100.00%
DY 0.91 0.45 1.12 1.48 2.31 0.75 1.06 -9.66%
  QoQ % 102.22% -59.82% -24.32% -35.93% 208.00% -29.25% -
  Horiz. % 85.85% 42.45% 105.66% 139.62% 217.92% 70.75% 100.00%
P/NAPS 1.20 1.26 1.05 0.80 0.70 1.66 1.82 -24.23%
  QoQ % -4.76% 20.00% 31.25% 14.29% -57.83% -8.79% -
  Horiz. % 65.93% 69.23% 57.69% 43.96% 38.46% 91.21% 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.
 


 

1891 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.760.00 
 KOTRA 1.850.00 
 UCREST 0.2250.00 
 PINEAPP 0.330.00 
 PUC 0.0850.00 
 WILLOW 0.4350.00 
 IRIS 0.1450.00 
 BTECH 0.2350.00 
 3A 0.880.00 
 TENAGA-C57 0.130.00 
Partners & Brokers