Highlights

[YTLCMT] YoY Quarter Result on 2008-09-30 [#1]

Stock [YTLCMT]: YTL CEMENT BHD
Announcement Date 20-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 30-Sep-2008  [#1]
Profit Trend QoQ -     31.86%    YoY -     34.61%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 544,687 462,997 447,622 458,950 321,247 283,901 261,236 13.02%
  YoY % 17.64% 3.43% -2.47% 42.87% 13.15% 8.68% -
  Horiz. % 208.50% 177.23% 171.35% 175.68% 122.97% 108.68% 100.00%
PBT 103,365 107,636 106,479 101,814 76,443 52,696 45,126 14.81%
  YoY % -3.97% 1.09% 4.58% 33.19% 45.06% 16.78% -
  Horiz. % 229.06% 238.52% 235.96% 225.62% 169.40% 116.78% 100.00%
Tax -27,426 -27,659 -27,824 -25,342 -20,384 -13,367 -2,714 47.01%
  YoY % 0.84% 0.59% -9.79% -24.32% -52.49% -392.52% -
  Horiz. % 1,010.54% 1,019.12% 1,025.20% 933.75% 751.07% 492.52% 100.00%
NP 75,939 79,977 78,655 76,472 56,059 39,329 42,412 10.19%
  YoY % -5.05% 1.68% 2.85% 36.41% 42.54% -7.27% -
  Horiz. % 179.05% 188.57% 185.45% 180.31% 132.18% 92.73% 100.00%
NP to SH 75,798 72,621 69,274 69,198 51,407 37,759 40,066 11.21%
  YoY % 4.37% 4.83% 0.11% 34.61% 36.15% -5.76% -
  Horiz. % 189.18% 181.25% 172.90% 172.71% 128.31% 94.24% 100.00%
Tax Rate 26.53 % 25.70 % 26.13 % 24.89 % 26.67 % 25.37 % 6.01 % 28.06%
  YoY % 3.23% -1.65% 4.98% -6.67% 5.12% 322.13% -
  Horiz. % 441.43% 427.62% 434.78% 414.14% 443.76% 422.13% 100.00%
Total Cost 468,748 383,020 368,967 382,478 265,188 244,572 218,824 13.53%
  YoY % 22.38% 3.81% -3.53% 44.23% 8.43% 11.77% -
  Horiz. % 214.21% 175.04% 168.61% 174.79% 121.19% 111.77% 100.00%
Net Worth 3,365,657 2,832,784 2,220,260 1,995,941 1,721,453 1,606,413 740,906 28.68%
  YoY % 18.81% 27.59% 11.24% 15.95% 7.16% 116.82% -
  Horiz. % 454.26% 382.34% 299.67% 269.39% 232.34% 216.82% 100.00%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 26,515 26,491 24,255 32,335 - - - -
  YoY % 0.09% 9.22% -24.99% 0.00% 0.00% 0.00% -
  Horiz. % 82.00% 81.93% 75.01% 100.00% - - -
Div Payout % 34.98 % 36.48 % 35.01 % 46.73 % - % - % - % -
  YoY % -4.11% 4.20% -25.08% 0.00% 0.00% 0.00% -
  Horiz. % 74.86% 78.07% 74.92% 100.00% - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 3,365,657 2,832,784 2,220,260 1,995,941 1,721,453 1,606,413 740,906 28.68%
  YoY % 18.81% 27.59% 11.24% 15.95% 7.16% 116.82% -
  Horiz. % 454.26% 382.34% 299.67% 269.39% 232.34% 216.82% 100.00%
NOSH 707,070 706,429 646,816 646,710 648,259 662,438 483,305 6.54%
  YoY % 0.09% 9.22% 0.02% -0.24% -2.14% 37.06% -
  Horiz. % 146.30% 146.17% 133.83% 133.81% 134.13% 137.06% 100.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 13.94 % 17.27 % 17.57 % 16.66 % 17.45 % 13.85 % 16.24 % -2.51%
  YoY % -19.28% -1.71% 5.46% -4.53% 25.99% -14.72% -
  Horiz. % 85.84% 106.34% 108.19% 102.59% 107.45% 85.28% 100.00%
ROE 2.25 % 2.56 % 3.12 % 3.47 % 2.99 % 2.35 % 5.41 % -13.60%
  YoY % -12.11% -17.95% -10.09% 16.05% 27.23% -56.56% -
  Horiz. % 41.59% 47.32% 57.67% 64.14% 55.27% 43.44% 100.00%
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 77.03 65.54 69.20 70.97 49.56 42.86 54.05 6.08%
  YoY % 17.53% -5.29% -2.49% 43.20% 15.63% -20.70% -
  Horiz. % 142.52% 121.26% 128.03% 131.30% 91.69% 79.30% 100.00%
EPS 10.72 10.28 10.71 10.70 7.93 5.70 8.29 4.38%
  YoY % 4.28% -4.01% 0.09% 34.93% 39.12% -31.24% -
  Horiz. % 129.31% 124.00% 129.19% 129.07% 95.66% 68.76% 100.00%
DPS 3.75 3.75 3.75 5.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -25.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.00% 75.00% 75.00% 100.00% - - -
NAPS 4.7600 4.0100 3.4326 3.0863 2.6555 2.4250 1.5330 20.77%
  YoY % 18.70% 16.82% 11.22% 16.22% 9.51% 58.19% -
  Horiz. % 310.50% 261.58% 223.91% 201.32% 173.22% 158.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 710,910
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 76.62 65.13 62.96 64.56 45.19 39.93 36.75 13.02%
  YoY % 17.64% 3.45% -2.48% 42.86% 13.17% 8.65% -
  Horiz. % 208.49% 177.22% 171.32% 175.67% 122.97% 108.65% 100.00%
EPS 10.66 10.22 9.74 9.73 7.23 5.31 5.64 11.19%
  YoY % 4.31% 4.93% 0.10% 34.58% 36.16% -5.85% -
  Horiz. % 189.01% 181.21% 172.70% 172.52% 128.19% 94.15% 100.00%
DPS 3.73 3.73 3.41 4.55 0.00 0.00 0.00 -
  YoY % 0.00% 9.38% -25.05% 0.00% 0.00% 0.00% -
  Horiz. % 81.98% 81.98% 74.95% 100.00% - - -
NAPS 4.7343 3.9847 3.1231 2.8076 2.4215 2.2597 1.0422 28.68%
  YoY % 18.81% 27.59% 11.24% 15.94% 7.16% 116.82% -
  Horiz. % 454.26% 382.34% 299.66% 269.39% 232.35% 216.82% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 4.3500 4.2000 4.1200 3.0400 4.9400 2.4800 2.2400 -
P/RPS 5.65 6.41 5.95 4.28 9.97 5.79 4.14 5.32%
  YoY % -11.86% 7.73% 39.02% -57.07% 72.19% 39.86% -
  Horiz. % 136.47% 154.83% 143.72% 103.38% 240.82% 139.86% 100.00%
P/EPS 40.58 40.86 38.47 28.41 62.30 43.51 27.02 7.01%
  YoY % -0.69% 6.21% 35.41% -54.40% 43.19% 61.03% -
  Horiz. % 150.19% 151.22% 142.38% 105.14% 230.57% 161.03% 100.00%
EY 2.46 2.45 2.60 3.52 1.61 2.30 3.70 -6.57%
  YoY % 0.41% -5.77% -26.14% 118.63% -30.00% -37.84% -
  Horiz. % 66.49% 66.22% 70.27% 95.14% 43.51% 62.16% 100.00%
DY 0.86 0.89 0.91 1.64 0.00 0.00 0.00 -
  YoY % -3.37% -2.20% -44.51% 0.00% 0.00% 0.00% -
  Horiz. % 52.44% 54.27% 55.49% 100.00% - - -
P/NAPS 0.91 1.05 1.20 0.98 1.86 1.02 1.46 -7.57%
  YoY % -13.33% -12.50% 22.45% -47.31% 82.35% -30.14% -
  Horiz. % 62.33% 71.92% 82.19% 67.12% 127.40% 69.86% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 17/11/11 25/11/10 19/11/09 20/11/08 22/11/07 19/12/06 24/11/05 -
Price 4.4500 4.7800 4.1300 2.1600 5.0000 3.6000 2.3500 -
P/RPS 5.78 7.29 5.97 3.04 10.09 8.40 4.35 4.85%
  YoY % -20.71% 22.11% 96.38% -69.87% 20.12% 93.10% -
  Horiz. % 132.87% 167.59% 137.24% 69.89% 231.95% 193.10% 100.00%
P/EPS 41.51 46.50 38.56 20.19 63.05 63.16 28.35 6.56%
  YoY % -10.73% 20.59% 90.99% -67.98% -0.17% 122.79% -
  Horiz. % 146.42% 164.02% 136.01% 71.22% 222.40% 222.79% 100.00%
EY 2.41 2.15 2.59 4.95 1.59 1.58 3.53 -6.16%
  YoY % 12.09% -16.99% -47.68% 211.32% 0.63% -55.24% -
  Horiz. % 68.27% 60.91% 73.37% 140.23% 45.04% 44.76% 100.00%
DY 0.84 0.78 0.91 2.31 0.00 0.00 0.00 -
  YoY % 7.69% -14.29% -60.61% 0.00% 0.00% 0.00% -
  Horiz. % 36.36% 33.77% 39.39% 100.00% - - -
P/NAPS 0.93 1.19 1.20 0.70 1.88 1.48 1.53 -7.96%
  YoY % -21.85% -0.83% 71.43% -62.77% 27.03% -3.27% -
  Horiz. % 60.78% 77.78% 78.43% 45.75% 122.88% 96.73% 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.
 


 

215  258  555  1227 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.14-0.01 
 BJLAND 0.235+0.01 
 HSI-C7F 0.38-0.05 
 HSI-H6P 0.19+0.03 
 JAKS 0.845+0.025 
 NETX 0.0150.00 
 HSI-C7E 0.195-0.045 
 MNC 0.0750.00 
 GPACKET-WB 0.1750.00 
 HSI-H6Q 0.41+0.06 
Partners & Brokers