Highlights

[YTLCMT] QoQ Quarter Result on 2010-03-31 [#3]

Stock [YTLCMT]: YTL CEMENT BHD
Announcement Date 27-May-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Mar-2010  [#3]
Profit Trend QoQ -     34.80%    YoY -     48.17%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 560,698 462,997 494,104 428,982 483,611 447,622 531,544 3.61%
  QoQ % 21.10% -6.30% 15.18% -11.30% 8.04% -15.79% -
  Horiz. % 105.48% 87.10% 92.96% 80.70% 90.98% 84.21% 100.00%
PBT 122,274 107,636 104,243 105,708 94,796 106,479 114,653 4.37%
  QoQ % 13.60% 3.25% -1.39% 11.51% -10.97% -7.13% -
  Horiz. % 106.65% 93.88% 90.92% 92.20% 82.68% 92.87% 100.00%
Tax -31,223 -27,659 -23,968 -22,385 -25,906 -27,824 -32,995 -3.60%
  QoQ % -12.89% -15.40% -7.07% 13.59% 6.89% 15.67% -
  Horiz. % 94.63% 83.83% 72.64% 67.84% 78.51% 84.33% 100.00%
NP 91,051 79,977 80,275 83,323 68,890 78,655 81,658 7.51%
  QoQ % 13.85% -0.37% -3.66% 20.95% -12.41% -3.68% -
  Horiz. % 111.50% 97.94% 98.31% 102.04% 84.36% 96.32% 100.00%
NP to SH 81,793 72,621 67,267 76,114 56,463 69,274 70,267 10.63%
  QoQ % 12.63% 7.96% -11.62% 34.80% -18.49% -1.41% -
  Horiz. % 116.40% 103.35% 95.73% 108.32% 80.35% 98.59% 100.00%
Tax Rate 25.54 % 25.70 % 22.99 % 21.18 % 27.33 % 26.13 % 28.78 % -7.63%
  QoQ % -0.62% 11.79% 8.55% -22.50% 4.59% -9.21% -
  Horiz. % 88.74% 89.30% 79.88% 73.59% 94.96% 90.79% 100.00%
Total Cost 469,647 383,020 413,829 345,659 414,721 368,967 449,886 2.90%
  QoQ % 22.62% -7.44% 19.72% -16.65% 12.40% -17.99% -
  Horiz. % 104.39% 85.14% 91.99% 76.83% 92.18% 82.01% 100.00%
Net Worth 3,013,426 2,832,784 2,118,697 2,644,008 2,484,371 2,220,260 2,153,356 25.03%
  QoQ % 6.38% 33.70% -19.87% 6.43% 11.90% 3.11% -
  Horiz. % 139.94% 131.55% 98.39% 122.79% 115.37% 103.11% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 26,464 26,491 13,277 26,477 26,433 24,255 12,154 67.75%
  QoQ % -0.10% 99.52% -49.85% 0.16% 8.98% 99.55% -
  Horiz. % 217.73% 217.95% 109.23% 217.83% 217.48% 199.55% 100.00%
Div Payout % 32.36 % 36.48 % 19.74 % 34.79 % 46.82 % 35.01 % 17.30 % 51.64%
  QoQ % -11.29% 84.80% -43.26% -25.69% 33.73% 102.37% -
  Horiz. % 187.05% 210.87% 114.10% 201.10% 270.64% 202.37% 100.00%
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 3,013,426 2,832,784 2,118,697 2,644,008 2,484,371 2,220,260 2,153,356 25.03%
  QoQ % 6.38% 33.70% -19.87% 6.43% 11.90% 3.11% -
  Horiz. % 139.94% 131.55% 98.39% 122.79% 115.37% 103.11% 100.00%
NOSH 705,720 706,429 706,232 706,066 704,906 646,816 646,537 6.00%
  QoQ % -0.10% 0.03% 0.02% 0.16% 8.98% 0.04% -
  Horiz. % 109.15% 109.26% 109.23% 109.21% 109.03% 100.04% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 16.24 % 17.27 % 16.25 % 19.42 % 14.24 % 17.57 % 15.36 % 3.77%
  QoQ % -5.96% 6.28% -16.32% 36.38% -18.95% 14.39% -
  Horiz. % 105.73% 112.43% 105.79% 126.43% 92.71% 114.39% 100.00%
ROE 2.71 % 2.56 % 3.17 % 2.88 % 2.27 % 3.12 % 3.26 % -11.56%
  QoQ % 5.86% -19.24% 10.07% 26.87% -27.24% -4.29% -
  Horiz. % 83.13% 78.53% 97.24% 88.34% 69.63% 95.71% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 79.45 65.54 69.96 60.76 68.61 69.20 82.21 -2.24%
  QoQ % 21.22% -6.32% 15.14% -11.44% -0.85% -15.83% -
  Horiz. % 96.64% 79.72% 85.10% 73.91% 83.46% 84.17% 100.00%
EPS 11.59 10.28 9.53 10.78 8.01 10.71 10.87 4.36%
  QoQ % 12.74% 7.87% -11.60% 34.58% -25.21% -1.47% -
  Horiz. % 106.62% 94.57% 87.67% 99.17% 73.69% 98.53% 100.00%
DPS 3.75 3.75 1.88 3.75 3.75 3.75 1.88 58.26%
  QoQ % 0.00% 99.47% -49.87% 0.00% 0.00% 99.47% -
  Horiz. % 199.47% 199.47% 100.00% 199.47% 199.47% 199.47% 100.00%
NAPS 4.2700 4.0100 3.0000 3.7447 3.5244 3.4326 3.3306 17.96%
  QoQ % 6.48% 33.67% -19.89% 6.25% 2.67% 3.06% -
  Horiz. % 128.21% 120.40% 90.07% 112.43% 105.82% 103.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 710,910
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 78.87 65.13 69.50 60.34 68.03 62.96 74.77 3.61%
  QoQ % 21.10% -6.29% 15.18% -11.30% 8.05% -15.80% -
  Horiz. % 105.48% 87.11% 92.95% 80.70% 90.99% 84.20% 100.00%
EPS 11.51 10.22 9.46 10.71 7.94 9.74 9.88 10.69%
  QoQ % 12.62% 8.03% -11.67% 34.89% -18.48% -1.42% -
  Horiz. % 116.50% 103.44% 95.75% 108.40% 80.36% 98.58% 100.00%
DPS 3.72 3.73 1.87 3.72 3.72 3.41 1.71 67.65%
  QoQ % -0.27% 99.47% -49.73% 0.00% 9.09% 99.42% -
  Horiz. % 217.54% 218.13% 109.36% 217.54% 217.54% 199.42% 100.00%
NAPS 4.2388 3.9847 2.9803 3.7192 3.4946 3.1231 3.0290 25.03%
  QoQ % 6.38% 33.70% -19.87% 6.43% 11.90% 3.11% -
  Horiz. % 139.94% 131.55% 98.39% 122.79% 115.37% 103.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 4.7600 4.2000 3.8700 4.2600 4.2800 4.1200 4.1200 -
P/RPS 5.99 6.41 5.53 7.01 6.24 5.95 5.01 12.61%
  QoQ % -6.55% 15.91% -21.11% 12.34% 4.87% 18.76% -
  Horiz. % 119.56% 127.94% 110.38% 139.92% 124.55% 118.76% 100.00%
P/EPS 41.07 40.86 40.63 39.52 53.43 38.47 37.91 5.47%
  QoQ % 0.51% 0.57% 2.81% -26.03% 38.89% 1.48% -
  Horiz. % 108.34% 107.78% 107.17% 104.25% 140.94% 101.48% 100.00%
EY 2.43 2.45 2.46 2.53 1.87 2.60 2.64 -5.36%
  QoQ % -0.82% -0.41% -2.77% 35.29% -28.08% -1.52% -
  Horiz. % 92.05% 92.80% 93.18% 95.83% 70.83% 98.48% 100.00%
DY 0.79 0.89 0.49 0.88 0.88 0.91 0.46 43.27%
  QoQ % -11.24% 81.63% -44.32% 0.00% -3.30% 97.83% -
  Horiz. % 171.74% 193.48% 106.52% 191.30% 191.30% 197.83% 100.00%
P/NAPS 1.11 1.05 1.29 1.14 1.21 1.20 1.24 -7.10%
  QoQ % 5.71% -18.60% 13.16% -5.79% 0.83% -3.23% -
  Horiz. % 89.52% 84.68% 104.03% 91.94% 97.58% 96.77% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 25/11/10 19/08/10 27/05/10 25/02/10 19/11/09 20/08/09 -
Price 4.7700 4.7800 4.0500 3.8100 4.0600 4.1300 4.2000 -
P/RPS 6.00 7.29 5.79 6.27 5.92 5.97 5.11 11.27%
  QoQ % -17.70% 25.91% -7.66% 5.91% -0.84% 16.83% -
  Horiz. % 117.42% 142.66% 113.31% 122.70% 115.85% 116.83% 100.00%
P/EPS 41.16 46.50 42.52 35.34 50.69 38.56 38.64 4.29%
  QoQ % -11.48% 9.36% 20.32% -30.28% 31.46% -0.21% -
  Horiz. % 106.52% 120.34% 110.04% 91.46% 131.19% 99.79% 100.00%
EY 2.43 2.15 2.35 2.83 1.97 2.59 2.59 -4.15%
  QoQ % 13.02% -8.51% -16.96% 43.65% -23.94% 0.00% -
  Horiz. % 93.82% 83.01% 90.73% 109.27% 76.06% 100.00% 100.00%
DY 0.79 0.78 0.46 0.98 0.92 0.91 0.45 45.38%
  QoQ % 1.28% 69.57% -53.06% 6.52% 1.10% 102.22% -
  Horiz. % 175.56% 173.33% 102.22% 217.78% 204.44% 202.22% 100.00%
P/NAPS 1.12 1.19 1.35 1.02 1.15 1.20 1.26 -7.53%
  QoQ % -5.88% -11.85% 32.35% -11.30% -4.17% -4.76% -
  Horiz. % 88.89% 94.44% 107.14% 80.95% 91.27% 95.24% 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.
 


 

137  173  516  1319 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.045 
 IWCITY 1.04+0.055 
 IMPIANA 0.03-0.005 
 KNM 0.3850.00 
 ARMADA 0.250.00 
 GPACKET-WB 0.11+0.005 
 NETX 0.0150.00 
 KNM-WB 0.2350.00 
 GETS 0.2550.00 
 DWL 0.66+0.01 
Partners & Brokers