Highlights

[YTLCMT] YoY Quarter 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 QoQ -     -11.62%    YoY -     -4.27%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 635,043 494,104 531,544 454,460 316,218 290,821 198,789 21.35%
  YoY % 28.52% -7.04% 16.96% 43.72% 8.73% 46.30% -
  Horiz. % 319.46% 248.56% 267.39% 228.61% 159.07% 146.30% 100.00%
PBT 126,722 104,243 114,653 79,937 75,108 40,726 13,332 45.52%
  YoY % 21.56% -9.08% 43.43% 6.43% 84.42% 205.48% -
  Horiz. % 950.51% 781.90% 859.98% 599.59% 563.37% 305.48% 100.00%
Tax -46,400 -23,968 -32,995 -25,750 -18,283 8,014 -6,117 40.15%
  YoY % -93.59% 27.36% -28.14% -40.84% -328.14% 231.01% -
  Horiz. % 758.54% 391.83% 539.40% 420.96% 298.89% -131.01% 100.00%
NP 80,322 80,275 81,658 54,187 56,825 48,740 7,215 49.40%
  YoY % 0.06% -1.69% 50.70% -4.64% 16.59% 575.54% -
  Horiz. % 1,113.26% 1,112.61% 1,131.78% 751.03% 787.60% 675.54% 100.00%
NP to SH 80,102 67,267 70,267 52,479 48,337 34,227 7,215 49.33%
  YoY % 19.08% -4.27% 33.90% 8.57% 41.22% 374.39% -
  Horiz. % 1,110.21% 932.32% 973.90% 727.36% 669.95% 474.39% 100.00%
Tax Rate 36.62 % 22.99 % 28.78 % 32.21 % 24.34 % -19.68 % 45.88 % -3.69%
  YoY % 59.29% -20.12% -10.65% 32.33% 223.68% -142.89% -
  Horiz. % 79.82% 50.11% 62.73% 70.20% 53.05% -42.89% 100.00%
Total Cost 554,721 413,829 449,886 400,273 259,393 242,081 191,574 19.38%
  YoY % 34.05% -8.01% 12.39% 54.31% 7.15% 26.36% -
  Horiz. % 289.56% 216.02% 234.84% 208.94% 135.40% 126.36% 100.00%
Net Worth 3,211,137 2,118,697 2,153,356 1,293,180 1,301,931 968,687 486,778 36.93%
  YoY % 51.56% -1.61% 66.52% -0.67% 34.40% 99.00% -
  Horiz. % 659.67% 435.25% 442.37% 265.66% 267.46% 199.00% 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 13,267 13,277 12,154 16,164 65,096 48,434 48,677 -19.47%
  YoY % -0.07% 9.23% -24.81% -75.17% 34.40% -0.50% -
  Horiz. % 27.26% 27.28% 24.97% 33.21% 133.73% 99.50% 100.00%
Div Payout % 16.56 % 19.74 % 17.30 % 30.80 % 134.67 % 141.51 % 674.68 % -46.08%
  YoY % -16.11% 14.10% -43.83% -77.13% -4.83% -79.03% -
  Horiz. % 2.45% 2.93% 2.56% 4.57% 19.96% 20.97% 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 3,211,137 2,118,697 2,153,356 1,293,180 1,301,931 968,687 486,778 36.93%
  YoY % 51.56% -1.61% 66.52% -0.67% 34.40% 99.00% -
  Horiz. % 659.67% 435.25% 442.37% 265.66% 267.46% 199.00% 100.00%
NOSH 705,744 706,232 646,537 646,590 650,965 484,343 486,778 6.38%
  YoY % -0.07% 9.23% -0.01% -0.67% 34.40% -0.50% -
  Horiz. % 144.98% 145.08% 132.82% 132.83% 133.73% 99.50% 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 12.65 % 16.25 % 15.36 % 11.92 % 17.97 % 16.76 % 3.63 % 23.12%
  YoY % -22.15% 5.79% 28.86% -33.67% 7.22% 361.71% -
  Horiz. % 348.48% 447.66% 423.14% 328.37% 495.04% 461.71% 100.00%
ROE 2.49 % 3.17 % 3.26 % 4.06 % 3.71 % 3.53 % 1.48 % 9.05%
  YoY % -21.45% -2.76% -19.70% 9.43% 5.10% 138.51% -
  Horiz. % 168.24% 214.19% 220.27% 274.32% 250.68% 238.51% 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 89.98 69.96 82.21 70.29 48.58 60.04 40.84 14.06%
  YoY % 28.62% -14.90% 16.96% 44.69% -19.09% 47.01% -
  Horiz. % 220.32% 171.30% 201.30% 172.11% 118.95% 147.01% 100.00%
EPS 11.35 9.53 10.87 8.11 7.42 5.17 1.48 40.41%
  YoY % 19.10% -12.33% 34.03% 9.30% 43.52% 249.32% -
  Horiz. % 766.89% 643.92% 734.46% 547.97% 501.35% 349.32% 100.00%
DPS 1.88 1.88 1.88 2.50 10.00 10.00 10.00 -24.30%
  YoY % 0.00% 0.00% -24.80% -75.00% 0.00% 0.00% -
  Horiz. % 18.80% 18.80% 18.80% 25.00% 100.00% 100.00% 100.00%
NAPS 4.5500 3.0000 3.3306 2.0000 2.0000 2.0000 1.0000 28.71%
  YoY % 51.67% -9.93% 66.53% 0.00% 0.00% 100.00% -
  Horiz. % 455.00% 300.00% 333.06% 200.00% 200.00% 200.00% 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 89.33 69.50 74.77 63.93 44.48 40.91 27.96 21.35%
  YoY % 28.53% -7.05% 16.96% 43.73% 8.73% 46.32% -
  Horiz. % 319.49% 248.57% 267.42% 228.65% 159.08% 146.32% 100.00%
EPS 11.27 9.46 9.88 7.38 6.80 4.81 1.01 49.46%
  YoY % 19.13% -4.25% 33.88% 8.53% 41.37% 376.24% -
  Horiz. % 1,115.84% 936.63% 978.22% 730.69% 673.27% 476.24% 100.00%
DPS 1.87 1.87 1.71 2.27 9.16 6.81 6.85 -19.45%
  YoY % 0.00% 9.36% -24.67% -75.22% 34.51% -0.58% -
  Horiz. % 27.30% 27.30% 24.96% 33.14% 133.72% 99.42% 100.00%
NAPS 4.5169 2.9803 3.0290 1.8190 1.8314 1.3626 0.6847 36.93%
  YoY % 51.56% -1.61% 66.52% -0.68% 34.40% 99.01% -
  Horiz. % 659.69% 435.27% 442.38% 265.66% 267.47% 199.01% 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 5.92 5.53 5.01 5.21 11.84 3.90 5.41 1.51%
  YoY % 7.05% 10.38% -3.84% -56.00% 203.59% -27.91% -
  Horiz. % 109.43% 102.22% 92.61% 96.30% 218.85% 72.09% 100.00%
P/EPS 46.96 40.63 37.91 45.09 77.44 33.11 149.10 -17.51%
  YoY % 15.58% 7.17% -15.92% -41.77% 133.89% -77.79% -
  Horiz. % 31.50% 27.25% 25.43% 30.24% 51.94% 22.21% 100.00%
EY 2.13 2.46 2.64 2.22 1.29 3.02 0.67 21.25%
  YoY % -13.41% -6.82% 18.92% 72.09% -57.28% 350.75% -
  Horiz. % 317.91% 367.16% 394.03% 331.34% 192.54% 450.75% 100.00%
DY 0.35 0.49 0.46 0.68 1.74 4.27 4.52 -34.70%
  YoY % -28.57% 6.52% -32.35% -60.92% -59.25% -5.53% -
  Horiz. % 7.74% 10.84% 10.18% 15.04% 38.50% 94.47% 100.00%
P/NAPS 1.17 1.29 1.24 1.83 2.88 1.17 2.21 -10.05%
  YoY % -9.30% 4.03% -32.24% -36.46% 146.15% -47.06% -
  Horiz. % 52.94% 58.37% 56.11% 82.81% 130.32% 52.94% 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 5.26 5.79 5.11 4.72 10.09 4.03 5.26 -
  YoY % -9.15% 13.31% 8.26% -53.22% 150.37% -23.38% -
  Horiz. % 100.00% 110.08% 97.15% 89.73% 191.83% 76.62% 100.00%
P/EPS 41.67 42.52 38.64 40.91 65.99 34.25 145.06 -18.76%
  YoY % -2.00% 10.04% -5.55% -38.01% 92.67% -76.39% -
  Horiz. % 28.73% 29.31% 26.64% 28.20% 45.49% 23.61% 100.00%
EY 2.40 2.35 2.59 2.44 1.52 2.92 0.69 23.08%
  YoY % 2.13% -9.27% 6.15% 60.53% -47.95% 323.19% -
  Horiz. % 347.83% 340.58% 375.36% 353.62% 220.29% 423.19% 100.00%
DY 0.40 0.46 0.45 0.75 2.04 4.13 4.65 -33.55%
  YoY % -13.04% 2.22% -40.00% -63.24% -50.61% -11.18% -
  Horiz. % 8.60% 9.89% 9.68% 16.13% 43.87% 88.82% 100.00%
P/NAPS 1.04 1.35 1.26 1.66 2.45 1.21 2.15 -11.40%
  YoY % -22.96% 7.14% -24.10% -32.24% 102.48% -43.72% -
  Horiz. % 48.37% 62.79% 58.60% 77.21% 113.95% 56.28% 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. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
2. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
3. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
4. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
5. Is Trump's economic team up for a trade war? Good Articles to Share
6. Stocks tumble, yen rallies as US and China escalate trade war Good Articles to Share
7. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
8. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
Partners & Brokers