Highlights

[YTLCMT] QoQ Quarter Result on 2009-12-31 [#2]

Stock [YTLCMT]: YTL CEMENT BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Dec-2009  [#2]
Profit Trend QoQ -     -18.49%    YoY -     16.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 462,997 494,104 428,982 483,611 447,622 531,544 485,824 -3.15%
  QoQ % -6.30% 15.18% -11.30% 8.04% -15.79% 9.41% -
  Horiz. % 95.30% 101.70% 88.30% 99.54% 92.14% 109.41% 100.00%
PBT 107,636 104,243 105,708 94,796 106,479 114,653 73,970 28.38%
  QoQ % 3.25% -1.39% 11.51% -10.97% -7.13% 55.00% -
  Horiz. % 145.51% 140.93% 142.91% 128.15% 143.95% 155.00% 100.00%
Tax -27,659 -23,968 -22,385 -25,906 -27,824 -32,995 -19,133 27.82%
  QoQ % -15.40% -7.07% 13.59% 6.89% 15.67% -72.45% -
  Horiz. % 144.56% 125.27% 117.00% 135.40% 145.42% 172.45% 100.00%
NP 79,977 80,275 83,323 68,890 78,655 81,658 54,837 28.58%
  QoQ % -0.37% -3.66% 20.95% -12.41% -3.68% 48.91% -
  Horiz. % 145.84% 146.39% 151.95% 125.63% 143.43% 148.91% 100.00%
NP to SH 72,621 67,267 76,114 56,463 69,274 70,267 51,370 25.93%
  QoQ % 7.96% -11.62% 34.80% -18.49% -1.41% 36.79% -
  Horiz. % 141.37% 130.95% 148.17% 109.91% 134.85% 136.79% 100.00%
Tax Rate 25.70 % 22.99 % 21.18 % 27.33 % 26.13 % 28.78 % 25.87 % -0.44%
  QoQ % 11.79% 8.55% -22.50% 4.59% -9.21% 11.25% -
  Horiz. % 99.34% 88.87% 81.87% 105.64% 101.01% 111.25% 100.00%
Total Cost 383,020 413,829 345,659 414,721 368,967 449,886 430,987 -7.56%
  QoQ % -7.44% 19.72% -16.65% 12.40% -17.99% 4.39% -
  Horiz. % 88.87% 96.02% 80.20% 96.23% 85.61% 104.39% 100.00%
Net Worth 2,832,784 2,118,697 2,644,008 2,484,371 2,220,260 2,153,356 2,069,680 23.25%
  QoQ % 33.70% -19.87% 6.43% 11.90% 3.11% 4.04% -
  Horiz. % 136.87% 102.37% 127.75% 120.04% 107.28% 104.04% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 26,491 13,277 26,477 26,433 24,255 12,154 24,261 6.03%
  QoQ % 99.52% -49.85% 0.16% 8.98% 99.55% -49.90% -
  Horiz. % 109.19% 54.72% 109.13% 108.95% 99.98% 50.10% 100.00%
Div Payout % 36.48 % 19.74 % 34.79 % 46.82 % 35.01 % 17.30 % 47.23 % -15.80%
  QoQ % 84.80% -43.26% -25.69% 33.73% 102.37% -63.37% -
  Horiz. % 77.24% 41.80% 73.66% 99.13% 74.13% 36.63% 100.00%
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 2,832,784 2,118,697 2,644,008 2,484,371 2,220,260 2,153,356 2,069,680 23.25%
  QoQ % 33.70% -19.87% 6.43% 11.90% 3.11% 4.04% -
  Horiz. % 136.87% 102.37% 127.75% 120.04% 107.28% 104.04% 100.00%
NOSH 706,429 706,232 706,066 704,906 646,816 646,537 646,977 6.03%
  QoQ % 0.03% 0.02% 0.16% 8.98% 0.04% -0.07% -
  Horiz. % 109.19% 109.16% 109.13% 108.95% 99.98% 99.93% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 17.27 % 16.25 % 19.42 % 14.24 % 17.57 % 15.36 % 11.29 % 32.73%
  QoQ % 6.28% -16.32% 36.38% -18.95% 14.39% 36.05% -
  Horiz. % 152.97% 143.93% 172.01% 126.13% 155.62% 136.05% 100.00%
ROE 2.56 % 3.17 % 2.88 % 2.27 % 3.12 % 3.26 % 2.48 % 2.14%
  QoQ % -19.24% 10.07% 26.87% -27.24% -4.29% 31.45% -
  Horiz. % 103.23% 127.82% 116.13% 91.53% 125.81% 131.45% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 65.54 69.96 60.76 68.61 69.20 82.21 75.09 -8.66%
  QoQ % -6.32% 15.14% -11.44% -0.85% -15.83% 9.48% -
  Horiz. % 87.28% 93.17% 80.92% 91.37% 92.16% 109.48% 100.00%
EPS 10.28 9.53 10.78 8.01 10.71 10.87 7.94 18.77%
  QoQ % 7.87% -11.60% 34.58% -25.21% -1.47% 36.90% -
  Horiz. % 129.47% 120.03% 135.77% 100.88% 134.89% 136.90% 100.00%
DPS 3.75 1.88 3.75 3.75 3.75 1.88 3.75 -
  QoQ % 99.47% -49.87% 0.00% 0.00% 99.47% -49.87% -
  Horiz. % 100.00% 50.13% 100.00% 100.00% 100.00% 50.13% 100.00%
NAPS 4.0100 3.0000 3.7447 3.5244 3.4326 3.3306 3.1990 16.24%
  QoQ % 33.67% -19.89% 6.25% 2.67% 3.06% 4.11% -
  Horiz. % 125.35% 93.78% 117.06% 110.17% 107.30% 104.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 710,910
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 65.13 69.50 60.34 68.03 62.96 74.77 68.34 -3.15%
  QoQ % -6.29% 15.18% -11.30% 8.05% -15.80% 9.41% -
  Horiz. % 95.30% 101.70% 88.29% 99.55% 92.13% 109.41% 100.00%
EPS 10.22 9.46 10.71 7.94 9.74 9.88 7.23 25.93%
  QoQ % 8.03% -11.67% 34.89% -18.48% -1.42% 36.65% -
  Horiz. % 141.36% 130.84% 148.13% 109.82% 134.72% 136.65% 100.00%
DPS 3.73 1.87 3.72 3.72 3.41 1.71 3.41 6.16%
  QoQ % 99.47% -49.73% 0.00% 9.09% 99.42% -49.85% -
  Horiz. % 109.38% 54.84% 109.09% 109.09% 100.00% 50.15% 100.00%
NAPS 3.9847 2.9803 3.7192 3.4946 3.1231 3.0290 2.9113 23.25%
  QoQ % 33.70% -19.87% 6.43% 11.90% 3.11% 4.04% -
  Horiz. % 136.87% 102.37% 127.75% 120.04% 107.28% 104.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 4.2000 3.8700 4.2600 4.2800 4.1200 4.1200 2.6000 -
P/RPS 6.41 5.53 7.01 6.24 5.95 5.01 3.46 50.79%
  QoQ % 15.91% -21.11% 12.34% 4.87% 18.76% 44.80% -
  Horiz. % 185.26% 159.83% 202.60% 180.35% 171.97% 144.80% 100.00%
P/EPS 40.86 40.63 39.52 53.43 38.47 37.91 32.75 15.88%
  QoQ % 0.57% 2.81% -26.03% 38.89% 1.48% 15.76% -
  Horiz. % 124.76% 124.06% 120.67% 163.15% 117.47% 115.76% 100.00%
EY 2.45 2.46 2.53 1.87 2.60 2.64 3.05 -13.58%
  QoQ % -0.41% -2.77% 35.29% -28.08% -1.52% -13.44% -
  Horiz. % 80.33% 80.66% 82.95% 61.31% 85.25% 86.56% 100.00%
DY 0.89 0.49 0.88 0.88 0.91 0.46 1.44 -27.42%
  QoQ % 81.63% -44.32% 0.00% -3.30% 97.83% -68.06% -
  Horiz. % 61.81% 34.03% 61.11% 61.11% 63.19% 31.94% 100.00%
P/NAPS 1.05 1.29 1.14 1.21 1.20 1.24 0.81 18.87%
  QoQ % -18.60% 13.16% -5.79% 0.83% -3.23% 53.09% -
  Horiz. % 129.63% 159.26% 140.74% 149.38% 148.15% 153.09% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 19/08/10 27/05/10 25/02/10 19/11/09 20/08/09 21/05/09 -
Price 4.7800 4.0500 3.8100 4.0600 4.1300 4.2000 3.3600 -
P/RPS 7.29 5.79 6.27 5.92 5.97 5.11 4.47 38.51%
  QoQ % 25.91% -7.66% 5.91% -0.84% 16.83% 14.32% -
  Horiz. % 163.09% 129.53% 140.27% 132.44% 133.56% 114.32% 100.00%
P/EPS 46.50 42.52 35.34 50.69 38.56 38.64 42.32 6.47%
  QoQ % 9.36% 20.32% -30.28% 31.46% -0.21% -8.70% -
  Horiz. % 109.88% 100.47% 83.51% 119.78% 91.12% 91.30% 100.00%
EY 2.15 2.35 2.83 1.97 2.59 2.59 2.36 -6.02%
  QoQ % -8.51% -16.96% 43.65% -23.94% 0.00% 9.75% -
  Horiz. % 91.10% 99.58% 119.92% 83.47% 109.75% 109.75% 100.00%
DY 0.78 0.46 0.98 0.92 0.91 0.45 1.12 -21.41%
  QoQ % 69.57% -53.06% 6.52% 1.10% 102.22% -59.82% -
  Horiz. % 69.64% 41.07% 87.50% 82.14% 81.25% 40.18% 100.00%
P/NAPS 1.19 1.35 1.02 1.15 1.20 1.26 1.05 8.69%
  QoQ % -11.85% 32.35% -11.30% -4.17% -4.76% 20.00% -
  Horiz. % 113.33% 128.57% 97.14% 109.52% 114.29% 120.00% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 
Partners & Brokers