Highlights

[YTLCMT] QoQ Quarter Result on 2008-03-31 [#3]

Stock [YTLCMT]: YTL CEMENT BHD
Announcement Date 22-May-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2008
Quarter 31-Mar-2008  [#3]
Profit Trend QoQ -     3.81%    YoY -     13.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 491,976 458,950 454,460 375,665 315,536 321,247 316,218 34.09%
  QoQ % 7.20% 0.99% 20.97% 19.06% -1.78% 1.59% -
  Horiz. % 155.58% 145.14% 143.72% 118.80% 99.78% 101.59% 100.00%
PBT 69,907 101,814 79,937 70,843 62,825 76,443 75,108 -4.65%
  QoQ % -31.34% 27.37% 12.84% 12.76% -17.81% 1.78% -
  Horiz. % 93.08% 135.56% 106.43% 94.32% 83.65% 101.78% 100.00%
Tax -18,013 -25,342 -25,750 -17,159 -14,707 -20,384 -18,283 -0.98%
  QoQ % 28.92% 1.58% -50.07% -16.67% 27.85% -11.49% -
  Horiz. % 98.52% 138.61% 140.84% 93.85% 80.44% 111.49% 100.00%
NP 51,894 76,472 54,187 53,684 48,118 56,059 56,825 -5.85%
  QoQ % -32.14% 41.13% 0.94% 11.57% -14.17% -1.35% -
  Horiz. % 91.32% 134.57% 95.36% 94.47% 84.68% 98.65% 100.00%
NP to SH 48,441 69,198 52,479 45,512 43,840 51,407 48,337 0.14%
  QoQ % -30.00% 31.86% 15.31% 3.81% -14.72% 6.35% -
  Horiz. % 100.22% 143.16% 108.57% 94.16% 90.70% 106.35% 100.00%
Tax Rate 25.77 % 24.89 % 32.21 % 24.22 % 23.41 % 26.67 % 24.34 % 3.86%
  QoQ % 3.54% -22.73% 32.99% 3.46% -12.22% 9.57% -
  Horiz. % 105.88% 102.26% 132.33% 99.51% 96.18% 109.57% 100.00%
Total Cost 440,082 382,478 400,273 321,981 267,418 265,188 259,393 42.02%
  QoQ % 15.06% -4.45% 24.32% 20.40% 0.84% 2.23% -
  Horiz. % 169.66% 147.45% 154.31% 124.13% 103.09% 102.23% 100.00%
Net Worth 2,052,242 1,995,941 1,293,180 1,675,669 1,658,149 1,721,453 1,301,931 35.26%
  QoQ % 2.82% 54.34% -22.83% 1.06% -3.68% 32.22% -
  Horiz. % 157.63% 153.31% 99.33% 128.71% 127.36% 132.22% 100.00%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 24,252 32,335 16,164 32,323 64,756 - 65,096 -48.07%
  QoQ % -25.00% 100.04% -49.99% -50.08% 0.00% 0.00% -
  Horiz. % 37.26% 49.67% 24.83% 49.66% 99.48% 0.00% 100.00%
Div Payout % 50.07 % 46.73 % 30.80 % 71.02 % 147.71 % - % 134.67 % -48.14%
  QoQ % 7.15% 51.72% -56.63% -51.92% 0.00% 0.00% -
  Horiz. % 37.18% 34.70% 22.87% 52.74% 109.68% 0.00% 100.00%
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 2,052,242 1,995,941 1,293,180 1,675,669 1,658,149 1,721,453 1,301,931 35.26%
  QoQ % 2.82% 54.34% -22.83% 1.06% -3.68% 32.22% -
  Horiz. % 157.63% 153.31% 99.33% 128.71% 127.36% 132.22% 100.00%
NOSH 646,742 646,710 646,590 646,477 647,562 648,259 650,965 -0.43%
  QoQ % 0.00% 0.02% 0.02% -0.17% -0.11% -0.42% -
  Horiz. % 99.35% 99.35% 99.33% 99.31% 99.48% 99.58% 100.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 10.55 % 16.66 % 11.92 % 14.29 % 15.25 % 17.45 % 17.97 % -29.77%
  QoQ % -36.67% 39.77% -16.59% -6.30% -12.61% -2.89% -
  Horiz. % 58.71% 92.71% 66.33% 79.52% 84.86% 97.11% 100.00%
ROE 2.36 % 3.47 % 4.06 % 2.72 % 2.64 % 2.99 % 3.71 % -25.93%
  QoQ % -31.99% -14.53% 49.26% 3.03% -11.71% -19.41% -
  Horiz. % 63.61% 93.53% 109.43% 73.32% 71.16% 80.59% 100.00%
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 76.07 70.97 70.29 58.11 48.73 49.56 48.58 34.66%
  QoQ % 7.19% 0.97% 20.96% 19.25% -1.67% 2.02% -
  Horiz. % 156.59% 146.09% 144.69% 119.62% 100.31% 102.02% 100.00%
EPS 7.49 10.70 8.11 7.04 6.77 7.93 7.42 0.63%
  QoQ % -30.00% 31.94% 15.20% 3.99% -14.63% 6.87% -
  Horiz. % 100.94% 144.20% 109.30% 94.88% 91.24% 106.87% 100.00%
DPS 3.75 5.00 2.50 5.00 10.00 0.00 10.00 -47.84%
  QoQ % -25.00% 100.00% -50.00% -50.00% 0.00% 0.00% -
  Horiz. % 37.50% 50.00% 25.00% 50.00% 100.00% 0.00% 100.00%
NAPS 3.1732 3.0863 2.0000 2.5920 2.5606 2.6555 2.0000 35.84%
  QoQ % 2.82% 54.31% -22.84% 1.23% -3.57% 32.77% -
  Horiz. % 158.66% 154.32% 100.00% 129.60% 128.03% 132.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 710,910
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 69.20 64.56 63.93 52.84 44.38 45.19 44.48 34.08%
  QoQ % 7.19% 0.99% 20.99% 19.06% -1.79% 1.60% -
  Horiz. % 155.58% 145.14% 143.73% 118.79% 99.78% 101.60% 100.00%
EPS 6.81 9.73 7.38 6.40 6.17 7.23 6.80 0.10%
  QoQ % -30.01% 31.84% 15.31% 3.73% -14.66% 6.32% -
  Horiz. % 100.15% 143.09% 108.53% 94.12% 90.74% 106.32% 100.00%
DPS 3.41 4.55 2.27 4.55 9.11 0.00 9.16 -48.10%
  QoQ % -25.05% 100.44% -50.11% -50.05% 0.00% 0.00% -
  Horiz. % 37.23% 49.67% 24.78% 49.67% 99.45% 0.00% 100.00%
NAPS 2.8868 2.8076 1.8190 2.3571 2.3324 2.4215 1.8314 35.26%
  QoQ % 2.82% 54.35% -22.83% 1.06% -3.68% 32.22% -
  Horiz. % 157.63% 153.30% 99.32% 128.70% 127.36% 132.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.3500 3.0400 3.6600 4.3600 5.0000 4.9400 5.7500 -
P/RPS 3.09 4.28 5.21 7.50 10.26 9.97 11.84 -58.99%
  QoQ % -27.80% -17.85% -30.53% -26.90% 2.91% -15.79% -
  Horiz. % 26.10% 36.15% 44.00% 63.34% 86.66% 84.21% 100.00%
P/EPS 31.38 28.41 45.09 61.93 73.86 62.30 77.44 -45.09%
  QoQ % 10.45% -36.99% -27.19% -16.15% 18.56% -19.55% -
  Horiz. % 40.52% 36.69% 58.23% 79.97% 95.38% 80.45% 100.00%
EY 3.19 3.52 2.22 1.61 1.35 1.61 1.29 82.37%
  QoQ % -9.37% 58.56% 37.89% 19.26% -16.15% 24.81% -
  Horiz. % 247.29% 272.87% 172.09% 124.81% 104.65% 124.81% 100.00%
DY 1.60 1.64 0.68 1.15 2.00 0.00 1.74 -5.41%
  QoQ % -2.44% 141.18% -40.87% -42.50% 0.00% 0.00% -
  Horiz. % 91.95% 94.25% 39.08% 66.09% 114.94% 0.00% 100.00%
P/NAPS 0.74 0.98 1.83 1.68 1.95 1.86 2.88 -59.42%
  QoQ % -24.49% -46.45% 8.93% -13.85% 4.84% -35.42% -
  Horiz. % 25.69% 34.03% 63.54% 58.33% 67.71% 64.58% 100.00%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 19/02/09 20/11/08 19/08/08 22/05/08 22/02/08 22/11/07 23/08/07 -
Price 2.5400 2.1600 3.3200 4.7200 4.8200 5.0000 4.9000 -
P/RPS 3.34 3.04 4.72 8.12 9.89 10.09 10.09 -51.99%
  QoQ % 9.87% -35.59% -41.87% -17.90% -1.98% 0.00% -
  Horiz. % 33.10% 30.13% 46.78% 80.48% 98.02% 100.00% 100.00%
P/EPS 33.91 20.19 40.91 67.05 71.20 63.05 65.99 -35.72%
  QoQ % 67.95% -50.65% -38.99% -5.83% 12.93% -4.46% -
  Horiz. % 51.39% 30.60% 61.99% 101.61% 107.90% 95.54% 100.00%
EY 2.95 4.95 2.44 1.49 1.40 1.59 1.52 55.28%
  QoQ % -40.40% 102.87% 63.76% 6.43% -11.95% 4.61% -
  Horiz. % 194.08% 325.66% 160.53% 98.03% 92.11% 104.61% 100.00%
DY 1.48 2.31 0.75 1.06 2.07 0.00 2.04 -19.18%
  QoQ % -35.93% 208.00% -29.25% -48.79% 0.00% 0.00% -
  Horiz. % 72.55% 113.24% 36.76% 51.96% 101.47% 0.00% 100.00%
P/NAPS 0.80 0.70 1.66 1.82 1.88 1.88 2.45 -52.42%
  QoQ % 14.29% -57.83% -8.79% -3.19% 0.00% -23.27% -
  Horiz. % 32.65% 28.57% 67.76% 74.29% 76.73% 76.73% 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