Highlights

[YTLCMT] QoQ Quarter Result on 2010-12-31 [#2]

Stock [YTLCMT]: YTL CEMENT BHD
Announcement Date 24-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Dec-2010  [#2]
Profit Trend QoQ -     12.63%    YoY -     44.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 544,687 635,043 542,261 560,698 462,997 494,104 428,982 17.24%
  QoQ % -14.23% 17.11% -3.29% 21.10% -6.30% 15.18% -
  Horiz. % 126.97% 148.03% 126.41% 130.70% 107.93% 115.18% 100.00%
PBT 103,365 126,722 127,258 122,274 107,636 104,243 105,708 -1.48%
  QoQ % -18.43% -0.42% 4.08% 13.60% 3.25% -1.39% -
  Horiz. % 97.78% 119.88% 120.39% 115.67% 101.82% 98.61% 100.00%
Tax -27,426 -46,400 -29,608 -31,223 -27,659 -23,968 -22,385 14.49%
  QoQ % 40.89% -56.71% 5.17% -12.89% -15.40% -7.07% -
  Horiz. % 122.52% 207.28% 132.27% 139.48% 123.56% 107.07% 100.00%
NP 75,939 80,322 97,650 91,051 79,977 80,275 83,323 -5.99%
  QoQ % -5.46% -17.75% 7.25% 13.85% -0.37% -3.66% -
  Horiz. % 91.14% 96.40% 117.19% 109.27% 95.98% 96.34% 100.00%
NP to SH 75,798 80,102 97,402 81,793 72,621 67,267 76,114 -0.28%
  QoQ % -5.37% -17.76% 19.08% 12.63% 7.96% -11.62% -
  Horiz. % 99.58% 105.24% 127.97% 107.46% 95.41% 88.38% 100.00%
Tax Rate 26.53 % 36.62 % 23.27 % 25.54 % 25.70 % 22.99 % 21.18 % 16.18%
  QoQ % -27.55% 57.37% -8.89% -0.62% 11.79% 8.55% -
  Horiz. % 125.26% 172.90% 109.87% 120.59% 121.34% 108.55% 100.00%
Total Cost 468,748 554,721 444,611 469,647 383,020 413,829 345,659 22.49%
  QoQ % -15.50% 24.77% -5.33% 22.62% -7.44% 19.72% -
  Horiz. % 135.61% 160.48% 128.63% 135.87% 110.81% 119.72% 100.00%
Net Worth 3,365,657 3,211,137 3,114,886 3,013,426 2,832,784 2,118,697 2,644,008 17.44%
  QoQ % 4.81% 3.09% 3.37% 6.38% 33.70% -19.87% -
  Horiz. % 127.29% 121.45% 117.81% 113.97% 107.14% 80.13% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 26,515 13,267 26,487 26,464 26,491 13,277 26,477 0.09%
  QoQ % 99.84% -49.91% 0.09% -0.10% 99.52% -49.85% -
  Horiz. % 100.14% 50.11% 100.04% 99.95% 100.05% 50.15% 100.00%
Div Payout % 34.98 % 16.56 % 27.19 % 32.36 % 36.48 % 19.74 % 34.79 % 0.36%
  QoQ % 111.23% -39.10% -15.98% -11.29% 84.80% -43.26% -
  Horiz. % 100.55% 47.60% 78.15% 93.02% 104.86% 56.74% 100.00%
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 3,365,657 3,211,137 3,114,886 3,013,426 2,832,784 2,118,697 2,644,008 17.44%
  QoQ % 4.81% 3.09% 3.37% 6.38% 33.70% -19.87% -
  Horiz. % 127.29% 121.45% 117.81% 113.97% 107.14% 80.13% 100.00%
NOSH 707,070 705,744 706,323 705,720 706,429 706,232 706,066 0.09%
  QoQ % 0.19% -0.08% 0.09% -0.10% 0.03% 0.02% -
  Horiz. % 100.14% 99.95% 100.04% 99.95% 100.05% 100.02% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 13.94 % 12.65 % 18.01 % 16.24 % 17.27 % 16.25 % 19.42 % -19.81%
  QoQ % 10.20% -29.76% 10.90% -5.96% 6.28% -16.32% -
  Horiz. % 71.78% 65.14% 92.74% 83.63% 88.93% 83.68% 100.00%
ROE 2.25 % 2.49 % 3.13 % 2.71 % 2.56 % 3.17 % 2.88 % -15.16%
  QoQ % -9.64% -20.45% 15.50% 5.86% -19.24% 10.07% -
  Horiz. % 78.12% 86.46% 108.68% 94.10% 88.89% 110.07% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 77.03 89.98 76.77 79.45 65.54 69.96 60.76 17.12%
  QoQ % -14.39% 17.21% -3.37% 21.22% -6.32% 15.14% -
  Horiz. % 126.78% 148.09% 126.35% 130.76% 107.87% 115.14% 100.00%
EPS 10.72 11.35 13.79 11.59 10.28 9.53 10.78 -0.37%
  QoQ % -5.55% -17.69% 18.98% 12.74% 7.87% -11.60% -
  Horiz. % 99.44% 105.29% 127.92% 107.51% 95.36% 88.40% 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 4.7600 4.5500 4.4100 4.2700 4.0100 3.0000 3.7447 17.33%
  QoQ % 4.62% 3.17% 3.28% 6.48% 33.67% -19.89% -
  Horiz. % 127.11% 121.51% 117.77% 114.03% 107.08% 80.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 710,910
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 76.62 89.33 76.28 78.87 65.13 69.50 60.34 17.25%
  QoQ % -14.23% 17.11% -3.28% 21.10% -6.29% 15.18% -
  Horiz. % 126.98% 148.04% 126.42% 130.71% 107.94% 115.18% 100.00%
EPS 10.66 11.27 13.70 11.51 10.22 9.46 10.71 -0.31%
  QoQ % -5.41% -17.74% 19.03% 12.62% 8.03% -11.67% -
  Horiz. % 99.53% 105.23% 127.92% 107.47% 95.42% 88.33% 100.00%
DPS 3.73 1.87 3.73 3.72 3.73 1.87 3.72 0.18%
  QoQ % 99.47% -49.87% 0.27% -0.27% 99.47% -49.73% -
  Horiz. % 100.27% 50.27% 100.27% 100.00% 100.27% 50.27% 100.00%
NAPS 4.7343 4.5169 4.3815 4.2388 3.9847 2.9803 3.7192 17.44%
  QoQ % 4.81% 3.09% 3.37% 6.38% 33.70% -19.87% -
  Horiz. % 127.29% 121.45% 117.81% 113.97% 107.14% 80.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 4.3500 5.3300 4.8700 4.7600 4.2000 3.8700 4.2600 -
P/RPS 5.65 5.92 6.34 5.99 6.41 5.53 7.01 -13.38%
  QoQ % -4.56% -6.62% 5.84% -6.55% 15.91% -21.11% -
  Horiz. % 80.60% 84.45% 90.44% 85.45% 91.44% 78.89% 100.00%
P/EPS 40.58 46.96 35.32 41.07 40.86 40.63 39.52 1.78%
  QoQ % -13.59% 32.96% -14.00% 0.51% 0.57% 2.81% -
  Horiz. % 102.68% 118.83% 89.37% 103.92% 103.39% 102.81% 100.00%
EY 2.46 2.13 2.83 2.43 2.45 2.46 2.53 -1.85%
  QoQ % 15.49% -24.73% 16.46% -0.82% -0.41% -2.77% -
  Horiz. % 97.23% 84.19% 111.86% 96.05% 96.84% 97.23% 100.00%
DY 0.86 0.35 0.77 0.79 0.89 0.49 0.88 -1.52%
  QoQ % 145.71% -54.55% -2.53% -11.24% 81.63% -44.32% -
  Horiz. % 97.73% 39.77% 87.50% 89.77% 101.14% 55.68% 100.00%
P/NAPS 0.91 1.17 1.10 1.11 1.05 1.29 1.14 -13.94%
  QoQ % -22.22% 6.36% -0.90% 5.71% -18.60% 13.16% -
  Horiz. % 79.82% 102.63% 96.49% 97.37% 92.11% 113.16% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 25/08/11 26/05/11 24/02/11 25/11/10 19/08/10 27/05/10 -
Price 4.4500 4.7300 5.5200 4.7700 4.7800 4.0500 3.8100 -
P/RPS 5.78 5.26 7.19 6.00 7.29 5.79 6.27 -5.28%
  QoQ % 9.89% -26.84% 19.83% -17.70% 25.91% -7.66% -
  Horiz. % 92.19% 83.89% 114.67% 95.69% 116.27% 92.34% 100.00%
P/EPS 41.51 41.67 40.03 41.16 46.50 42.52 35.34 11.31%
  QoQ % -0.38% 4.10% -2.75% -11.48% 9.36% 20.32% -
  Horiz. % 117.46% 117.91% 113.27% 116.47% 131.58% 120.32% 100.00%
EY 2.41 2.40 2.50 2.43 2.15 2.35 2.83 -10.15%
  QoQ % 0.42% -4.00% 2.88% 13.02% -8.51% -16.96% -
  Horiz. % 85.16% 84.81% 88.34% 85.87% 75.97% 83.04% 100.00%
DY 0.84 0.40 0.68 0.79 0.78 0.46 0.98 -9.76%
  QoQ % 110.00% -41.18% -13.92% 1.28% 69.57% -53.06% -
  Horiz. % 85.71% 40.82% 69.39% 80.61% 79.59% 46.94% 100.00%
P/NAPS 0.93 1.04 1.25 1.12 1.19 1.35 1.02 -5.97%
  QoQ % -10.58% -16.80% 11.61% -5.88% -11.85% 32.35% -
  Horiz. % 91.18% 101.96% 122.55% 109.80% 116.67% 132.35% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

482  582  442  449 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MQTECH 0.22+0.10 
 XOX 0.265+0.005 
 KGROUP 0.12+0.025 
 K1 0.595+0.125 
 MQTECH-WA 0.175+0.12 
 AT 0.10+0.015 
 BCMALL 0.365+0.05 
 NOTION 1.11+0.295 
 LKL 1.17+0.295 
 PWORTH 0.030.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers