Highlights

[YTLCMT] YoY Annual (Unaudited) Result on 2010-06-30 [#4]

Stock [YTLCMT]: YTL CEMENT BHD
Announcement Date 19-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Jun-2010  [#4]
Profit Trend YoY -     12.47%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 2,201,000 1,854,319 1,968,294 1,466,908 1,150,041 1,061,946 677,065 21.70%
  YoY % 18.70% -5.79% 34.18% 27.55% 8.30% 56.85% -
  Horiz. % 325.08% 273.88% 290.71% 216.66% 169.86% 156.85% 100.00%
PBT 483,891 411,226 360,345 290,049 236,268 158,134 75,374 36.31%
  YoY % 17.67% 14.12% 24.24% 22.76% 49.41% 109.80% -
  Horiz. % 641.99% 545.58% 478.08% 384.81% 313.46% 209.80% 100.00%
Tax -134,890 -100,083 -95,483 -78,000 -61,197 -2,282 -19,472 38.05%
  YoY % -34.78% -4.82% -22.41% -27.46% -2,581.73% 88.28% -
  Horiz. % 692.74% 513.98% 490.36% 400.58% 314.28% 11.72% 100.00%
NP 349,001 311,143 264,862 212,049 175,071 155,852 55,902 35.68%
  YoY % 12.17% 17.47% 24.91% 21.12% 12.33% 178.80% -
  Horiz. % 624.31% 556.59% 473.80% 379.32% 313.17% 278.80% 100.00%
NP to SH 331,919 269,117 239,276 193,239 157,910 138,027 55,902 34.55%
  YoY % 23.34% 12.47% 23.82% 22.37% 14.41% 146.91% -
  Horiz. % 593.75% 481.41% 428.03% 345.67% 282.48% 246.91% 100.00%
Tax Rate 27.88 % 24.34 % 26.50 % 26.89 % 25.90 % 1.44 % 25.83 % 1.28%
  YoY % 14.54% -8.15% -1.45% 3.82% 1,698.61% -94.43% -
  Horiz. % 107.94% 94.23% 102.59% 104.10% 100.27% 5.57% 100.00%
Total Cost 1,851,999 1,543,176 1,703,432 1,254,859 974,970 906,094 621,163 19.96%
  YoY % 20.01% -9.41% 35.75% 28.71% 7.60% 45.87% -
  Horiz. % 298.15% 248.43% 274.23% 202.02% 156.96% 145.87% 100.00%
Net Worth 3,211,208 2,715,501 2,128,168 1,909,865 1,677,114 1,135,395 605,854 32.03%
  YoY % 18.25% 27.60% 11.43% 13.88% 47.71% 87.40% -
  Horiz. % 530.03% 448.21% 351.27% 315.24% 276.82% 187.40% 100.00%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 92,666 92,609 92,998 113,266 98,649 48,417 44,319 13.07%
  YoY % 0.06% -0.42% -17.89% 14.82% 103.75% 9.25% -
  Horiz. % 209.08% 208.96% 209.83% 255.57% 222.59% 109.25% 100.00%
Div Payout % 27.92 % 34.41 % 38.87 % 58.61 % 62.47 % 35.08 % 79.28 % -15.96%
  YoY % -18.86% -11.47% -33.68% -6.18% 78.08% -55.75% -
  Horiz. % 35.22% 43.40% 49.03% 73.93% 78.80% 44.25% 100.00%
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 3,211,208 2,715,501 2,128,168 1,909,865 1,677,114 1,135,395 605,854 32.03%
  YoY % 18.25% 27.60% 11.43% 13.88% 47.71% 87.40% -
  Horiz. % 530.03% 448.21% 351.27% 315.24% 276.82% 187.40% 100.00%
NOSH 705,760 705,325 646,722 647,236 657,666 484,177 443,199 8.06%
  YoY % 0.06% 9.06% -0.08% -1.59% 35.83% 9.25% -
  Horiz. % 159.24% 159.14% 145.92% 146.04% 148.39% 109.25% 100.00%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 15.86 % 16.78 % 13.46 % 14.46 % 15.22 % 14.68 % 8.26 % 11.48%
  YoY % -5.48% 24.67% -6.92% -4.99% 3.68% 77.72% -
  Horiz. % 192.01% 203.15% 162.95% 175.06% 184.26% 177.72% 100.00%
ROE 10.34 % 9.91 % 11.24 % 10.12 % 9.42 % 12.16 % 9.23 % 1.91%
  YoY % 4.34% -11.83% 11.07% 7.43% -22.53% 31.74% -
  Horiz. % 112.03% 107.37% 121.78% 109.64% 102.06% 131.74% 100.00%
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 311.86 262.90 304.35 226.64 174.87 219.33 152.77 12.62%
  YoY % 18.62% -13.62% 34.29% 29.60% -20.27% 43.57% -
  Horiz. % 204.14% 172.09% 199.22% 148.35% 114.47% 143.57% 100.00%
EPS 47.03 39.21 38.21 30.70 25.34 20.86 12.72 24.34%
  YoY % 19.94% 2.62% 24.46% 21.15% 21.48% 63.99% -
  Horiz. % 369.73% 308.25% 300.39% 241.35% 199.21% 163.99% 100.00%
DPS 13.13 13.13 14.38 17.50 15.00 10.00 10.00 4.64%
  YoY % 0.00% -8.69% -17.83% 16.67% 50.00% 0.00% -
  Horiz. % 131.30% 131.30% 143.80% 175.00% 150.00% 100.00% 100.00%
NAPS 4.5500 3.8500 3.2907 2.9508 2.5501 2.3450 1.3670 22.18%
  YoY % 18.18% 17.00% 11.52% 15.71% 8.75% 71.54% -
  Horiz. % 332.85% 281.64% 240.72% 215.86% 186.55% 171.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 710,910
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 309.60 260.84 276.87 206.34 161.77 149.38 95.24 21.70%
  YoY % 18.69% -5.79% 34.18% 27.55% 8.29% 56.85% -
  Horiz. % 325.07% 273.88% 290.71% 216.65% 169.86% 156.85% 100.00%
EPS 46.69 37.86 33.66 27.18 22.21 19.42 7.86 34.56%
  YoY % 23.32% 12.48% 23.84% 22.38% 14.37% 147.07% -
  Horiz. % 594.02% 481.68% 428.24% 345.80% 282.57% 247.07% 100.00%
DPS 13.03 13.03 13.08 15.93 13.88 6.81 6.23 13.08%
  YoY % 0.00% -0.38% -17.89% 14.77% 103.82% 9.31% -
  Horiz. % 209.15% 209.15% 209.95% 255.70% 222.79% 109.31% 100.00%
NAPS 4.5170 3.8198 2.9936 2.6865 2.3591 1.5971 0.8522 32.03%
  YoY % 18.25% 27.60% 11.43% 13.88% 47.71% 87.41% -
  Horiz. % 530.04% 448.23% 351.28% 315.24% 276.82% 187.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 5.3300 3.8700 4.1200 3.6600 5.7500 2.3400 2.2100 -
P/RPS 1.71 1.47 1.35 1.61 3.29 1.07 1.45 2.79%
  YoY % 16.33% 8.89% -16.15% -51.06% 207.48% -26.21% -
  Horiz. % 117.93% 101.38% 93.10% 111.03% 226.90% 73.79% 100.00%
P/EPS 11.33 10.14 11.14 12.26 23.95 8.21 17.52 -7.00%
  YoY % 11.74% -8.98% -9.14% -48.81% 191.72% -53.14% -
  Horiz. % 64.67% 57.88% 63.58% 69.98% 136.70% 46.86% 100.00%
EY 8.82 9.86 8.98 8.16 4.18 12.18 5.71 7.51%
  YoY % -10.55% 9.80% 10.05% 95.22% -65.68% 113.31% -
  Horiz. % 154.47% 172.68% 157.27% 142.91% 73.20% 213.31% 100.00%
DY 2.46 3.39 3.49 4.78 2.61 4.27 4.52 -9.64%
  YoY % -27.43% -2.87% -26.99% 83.14% -38.88% -5.53% -
  Horiz. % 54.42% 75.00% 77.21% 105.75% 57.74% 94.47% 100.00%
P/NAPS 1.17 1.01 1.25 1.24 2.25 1.00 1.62 -5.28%
  YoY % 15.84% -19.20% 0.81% -44.89% 125.00% -38.27% -
  Horiz. % 72.22% 62.35% 77.16% 76.54% 138.89% 61.73% 100.00%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 19/08/10 20/08/09 19/08/08 23/08/07 24/08/06 26/08/05 -
Price 4.7300 4.0500 4.2000 3.3200 4.9000 2.4200 2.1500 -
P/RPS 1.52 1.54 1.38 1.46 2.80 1.10 1.41 1.26%
  YoY % -1.30% 11.59% -5.48% -47.86% 154.55% -21.99% -
  Horiz. % 107.80% 109.22% 97.87% 103.55% 198.58% 78.01% 100.00%
P/EPS 10.06 10.61 11.35 11.12 20.41 8.49 17.05 -8.41%
  YoY % -5.18% -6.52% 2.07% -45.52% 140.40% -50.21% -
  Horiz. % 59.00% 62.23% 66.57% 65.22% 119.71% 49.79% 100.00%
EY 9.94 9.42 8.81 8.99 4.90 11.78 5.87 9.17%
  YoY % 5.52% 6.92% -2.00% 83.47% -58.40% 100.68% -
  Horiz. % 169.34% 160.48% 150.09% 153.15% 83.48% 200.68% 100.00%
DY 2.78 3.24 3.42 5.27 3.06 4.13 4.65 -8.21%
  YoY % -14.20% -5.26% -35.10% 72.22% -25.91% -11.18% -
  Horiz. % 59.78% 69.68% 73.55% 113.33% 65.81% 88.82% 100.00%
P/NAPS 1.04 1.05 1.28 1.13 1.92 1.03 1.57 -6.63%
  YoY % -0.95% -17.97% 13.27% -41.15% 86.41% -34.39% -
  Horiz. % 66.24% 66.88% 81.53% 71.97% 122.29% 65.61% 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 

TOP ARTICLES

1. Crest Builder's Q2 Results - to worry or not? JL's Stock Picks and Coverages
2. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
3. Bad Quarter Reports My Trading Adventure
4. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
5. 大马股票分析报告 – Master-Pack 2Q2019 Investment Path
6. [转贴] [HIBISCUS PETROLEUM BHD:2021年的任务:每日平均净产量达到20,000桶石油(“bopd”);和获得1亿桶石油的净已探明和可能储量/权利] - James的股票投资James Share Investing James的股票投资James Share Investing
7. [转贴] [Facebook live video:浅谈Dayang enterprise holdings bhd (Dayang)] - James的股票投资James Share Investing James的股票投资James Share Investing
8. Jaks Resources Berhad - Within Expectations PublicInvest Research
Partners & Brokers