Highlights

[YTLCMT] YoY Cumulative 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 -     47.78%    YoY -     25.75%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 1,565,957 1,360,215 1,436,750 1,012,448 833,823 771,125 478,276 21.85%
  YoY % 15.13% -5.33% 41.91% 21.42% 8.13% 61.23% -
  Horiz. % 327.42% 284.40% 300.40% 211.69% 174.34% 161.23% 100.00%
PBT 357,169 306,983 245,692 210,112 161,160 117,408 62,042 33.86%
  YoY % 16.35% 24.95% 16.93% 30.37% 37.26% 89.24% -
  Horiz. % 575.69% 494.80% 396.01% 338.66% 259.76% 189.24% 100.00%
Tax -88,490 -76,115 -62,488 -52,250 -40,551 -10,296 -3,605 70.44%
  YoY % -16.26% -21.81% -19.59% -28.85% -293.85% -185.60% -
  Horiz. % 2,454.65% 2,111.37% 1,733.37% 1,449.38% 1,124.85% 285.60% 100.00%
NP 268,679 230,868 183,204 157,862 120,609 107,112 58,437 28.94%
  YoY % 16.38% 26.02% 16.05% 30.89% 12.60% 83.29% -
  Horiz. % 459.78% 395.07% 313.51% 270.14% 206.39% 183.29% 100.00%
NP to SH 251,817 201,850 169,009 140,760 111,936 103,800 58,437 27.55%
  YoY % 24.75% 19.43% 20.07% 25.75% 7.84% 77.63% -
  Horiz. % 430.92% 345.41% 289.22% 240.87% 191.55% 177.63% 100.00%
Tax Rate 24.78 % 24.79 % 25.43 % 24.87 % 25.16 % 8.77 % 5.81 % 27.33%
  YoY % -0.04% -2.52% 2.25% -1.15% 186.89% 50.95% -
  Horiz. % 426.51% 426.68% 437.69% 428.06% 433.05% 150.95% 100.00%
Total Cost 1,297,278 1,129,347 1,253,546 854,586 713,214 664,013 419,839 20.68%
  YoY % 14.87% -9.91% 46.68% 19.82% 7.41% 58.16% -
  Horiz. % 308.99% 269.00% 298.58% 203.55% 169.88% 158.16% 100.00%
Net Worth 3,113,296 2,641,047 2,069,115 1,678,242 1,639,836 967,381 587,347 32.03%
  YoY % 17.88% 27.64% 23.29% 2.34% 69.51% 64.70% -
  Horiz. % 530.06% 449.66% 352.28% 285.73% 279.19% 164.70% 100.00%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 79,420 79,343 80,850 97,120 33,000 - - -
  YoY % 0.10% -1.86% -16.75% 194.30% 0.00% 0.00% -
  Horiz. % 240.67% 240.43% 245.00% 294.30% 100.00% - -
Div Payout % 31.54 % 39.31 % 47.84 % 69.00 % 29.48 % - % - % -
  YoY % -19.77% -17.83% -30.67% 134.06% 0.00% 0.00% -
  Horiz. % 106.99% 133.34% 162.28% 234.06% 100.00% - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 3,113,296 2,641,047 2,069,115 1,678,242 1,639,836 967,381 587,347 32.03%
  YoY % 17.88% 27.64% 23.29% 2.34% 69.51% 64.70% -
  Horiz. % 530.06% 449.66% 352.28% 285.73% 279.19% 164.70% 100.00%
NOSH 705,963 705,276 646,800 647,470 660,000 483,690 413,566 9.32%
  YoY % 0.10% 9.04% -0.10% -1.90% 36.45% 16.96% -
  Horiz. % 170.70% 170.53% 156.40% 156.56% 159.59% 116.96% 100.00%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 17.16 % 16.97 % 12.75 % 15.59 % 14.46 % 13.89 % 12.22 % 5.82%
  YoY % 1.12% 33.10% -18.22% 7.81% 4.10% 13.67% -
  Horiz. % 140.43% 138.87% 104.34% 127.58% 118.33% 113.67% 100.00%
ROE 8.09 % 7.64 % 8.17 % 8.39 % 6.83 % 10.73 % 9.95 % -3.39%
  YoY % 5.89% -6.49% -2.62% 22.84% -36.35% 7.84% -
  Horiz. % 81.31% 76.78% 82.11% 84.32% 68.64% 107.84% 100.00%
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 221.82 192.86 222.13 156.37 126.34 159.43 115.65 11.46%
  YoY % 15.02% -13.18% 42.05% 23.77% -20.76% 37.86% -
  Horiz. % 191.80% 166.76% 192.07% 135.21% 109.24% 137.86% 100.00%
EPS 35.67 28.62 26.13 21.74 16.96 15.70 14.13 16.68%
  YoY % 24.63% 9.53% 20.19% 28.18% 8.03% 11.11% -
  Horiz. % 252.44% 202.55% 184.93% 153.86% 120.03% 111.11% 100.00%
DPS 11.25 11.25 12.50 15.00 5.00 0.00 0.00 -
  YoY % 0.00% -10.00% -16.67% 200.00% 0.00% 0.00% -
  Horiz. % 225.00% 225.00% 250.00% 300.00% 100.00% - -
NAPS 4.4100 3.7447 3.1990 2.5920 2.4846 2.0000 1.4202 20.78%
  YoY % 17.77% 17.06% 23.42% 4.32% 24.23% 40.83% -
  Horiz. % 310.52% 263.67% 225.25% 182.51% 174.95% 140.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 710,910
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 220.27 191.33 202.10 142.42 117.29 108.47 67.28 21.84%
  YoY % 15.13% -5.33% 41.90% 21.43% 8.13% 61.22% -
  Horiz. % 327.39% 284.38% 300.39% 211.68% 174.33% 161.22% 100.00%
EPS 35.42 28.39 23.77 19.80 15.75 14.60 8.22 27.55%
  YoY % 24.76% 19.44% 20.05% 25.71% 7.88% 77.62% -
  Horiz. % 430.90% 345.38% 289.17% 240.88% 191.61% 177.62% 100.00%
DPS 11.17 11.16 11.37 13.66 4.64 0.00 0.00 -
  YoY % 0.09% -1.85% -16.76% 194.40% 0.00% 0.00% -
  Horiz. % 240.73% 240.52% 245.04% 294.40% 100.00% - -
NAPS 4.3793 3.7150 2.9105 2.3607 2.3067 1.3608 0.8262 32.03%
  YoY % 17.88% 27.64% 23.29% 2.34% 69.51% 64.71% -
  Horiz. % 530.05% 449.65% 352.28% 285.73% 279.19% 164.71% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 4.8700 4.2600 2.6000 4.3600 4.3800 2.4300 2.7400 -
P/RPS 2.20 2.21 1.17 2.79 3.47 1.52 2.37 -1.23%
  YoY % -0.45% 88.89% -58.06% -19.60% 128.29% -35.86% -
  Horiz. % 92.83% 93.25% 49.37% 117.72% 146.41% 64.14% 100.00%
P/EPS 13.65 14.88 9.95 20.06 25.83 11.32 19.39 -5.68%
  YoY % -8.27% 49.55% -50.40% -22.34% 128.18% -41.62% -
  Horiz. % 70.40% 76.74% 51.32% 103.46% 133.21% 58.38% 100.00%
EY 7.32 6.72 10.05 4.99 3.87 8.83 5.16 6.00%
  YoY % 8.93% -33.13% 101.40% 28.94% -56.17% 71.12% -
  Horiz. % 141.86% 130.23% 194.77% 96.71% 75.00% 171.12% 100.00%
DY 2.31 2.64 4.81 3.44 1.14 0.00 0.00 -
  YoY % -12.50% -45.11% 39.83% 201.75% 0.00% 0.00% -
  Horiz. % 202.63% 231.58% 421.93% 301.75% 100.00% - -
P/NAPS 1.10 1.14 0.81 1.68 1.76 1.22 1.93 -8.94%
  YoY % -3.51% 40.74% -51.79% -4.55% 44.26% -36.79% -
  Horiz. % 56.99% 59.07% 41.97% 87.05% 91.19% 63.21% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 26/05/11 27/05/10 21/05/09 22/05/08 24/05/07 18/05/06 27/05/05 -
Price 5.5200 3.8100 3.3600 4.7200 5.6500 2.3700 2.3000 -
P/RPS 2.49 1.98 1.51 3.02 4.47 1.49 1.99 3.80%
  YoY % 25.76% 31.13% -50.00% -32.44% 200.00% -25.13% -
  Horiz. % 125.13% 99.50% 75.88% 151.76% 224.62% 74.87% 100.00%
P/EPS 15.48 13.31 12.86 21.71 33.31 11.04 16.28 -0.84%
  YoY % 16.30% 3.50% -40.76% -34.82% 201.72% -32.19% -
  Horiz. % 95.09% 81.76% 78.99% 133.35% 204.61% 67.81% 100.00%
EY 6.46 7.51 7.78 4.61 3.00 9.05 6.14 0.85%
  YoY % -13.98% -3.47% 68.76% 53.67% -66.85% 47.39% -
  Horiz. % 105.21% 122.31% 126.71% 75.08% 48.86% 147.39% 100.00%
DY 2.04 2.95 3.72 3.18 0.88 0.00 0.00 -
  YoY % -30.85% -20.70% 16.98% 261.36% 0.00% 0.00% -
  Horiz. % 231.82% 335.23% 422.73% 361.36% 100.00% - -
P/NAPS 1.25 1.02 1.05 1.82 2.27 1.19 1.62 -4.23%
  YoY % 22.55% -2.86% -42.31% -19.82% 90.76% -26.54% -
  Horiz. % 77.16% 62.96% 64.81% 112.35% 140.12% 73.46% 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. Jaks Resources Berhad - Within Expectations PublicInvest Research
3. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
4. Bad Quarter Reports My Trading Adventure
5. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
6. 大马股票分析报告 – Master-Pack 2Q2019 Investment Path
7. [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
8. Stocks on Radar - JAKS Resources (4723) AmInvest Research Reports
Partners & Brokers