Highlights

[YTLCMT] YoY Quarter Result on 2010-12-31 [#2]

Stock [YTLCMT]: YTL CEMENT BHD
Announcement Date 24-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Dec-2010  [#2]
Profit Trend QoQ -     12.63%    YoY -     44.86%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 603,682 560,698 483,611 491,976 315,536 261,917 240,195 16.59%
  YoY % 7.67% 15.94% -1.70% 55.92% 20.47% 9.04% -
  Horiz. % 251.33% 233.43% 201.34% 204.82% 131.37% 109.04% 100.00%
PBT 123,729 122,274 94,796 69,907 62,825 48,058 35,901 22.89%
  YoY % 1.19% 28.99% 35.60% 11.27% 30.73% 33.86% -
  Horiz. % 344.64% 340.59% 264.05% 194.72% 175.00% 133.86% 100.00%
Tax -31,287 -31,223 -25,906 -18,013 -14,707 -12,359 -3,075 47.18%
  YoY % -0.20% -20.52% -43.82% -22.48% -19.00% -301.92% -
  Horiz. % 1,017.46% 1,015.38% 842.47% 585.79% 478.28% 401.92% 100.00%
NP 92,442 91,051 68,890 51,894 48,118 35,699 32,826 18.82%
  YoY % 1.53% 32.17% 32.75% 7.85% 34.79% 8.75% -
  Horiz. % 281.61% 277.37% 209.86% 158.09% 146.59% 108.75% 100.00%
NP to SH 92,134 81,793 56,463 48,441 43,840 34,013 32,491 18.96%
  YoY % 12.64% 44.86% 16.56% 10.49% 28.89% 4.68% -
  Horiz. % 283.57% 251.74% 173.78% 149.09% 134.93% 104.68% 100.00%
Tax Rate 25.29 % 25.54 % 27.33 % 25.77 % 23.41 % 25.72 % 8.57 % 19.75%
  YoY % -0.98% -6.55% 6.05% 10.08% -8.98% 200.12% -
  Horiz. % 295.10% 298.02% 318.90% 300.70% 273.16% 300.12% 100.00%
Total Cost 511,240 469,647 414,721 440,082 267,418 226,218 207,369 16.22%
  YoY % 8.86% 13.24% -5.76% 64.57% 18.21% 9.09% -
  Horiz. % 246.54% 226.48% 199.99% 212.22% 128.96% 109.09% 100.00%
Net Worth 3,497,679 3,013,426 2,484,371 2,052,242 1,658,149 1,643,191 1,264,776 18.47%
  YoY % 16.07% 21.30% 21.06% 23.77% 0.91% 29.92% -
  Horiz. % 276.55% 238.26% 196.43% 162.26% 131.10% 129.92% 100.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - 26,464 26,433 24,252 64,756 - - -
  YoY % 0.00% 0.12% 8.99% -62.55% 0.00% 0.00% -
  Horiz. % 0.00% 40.87% 40.82% 37.45% 100.00% - -
Div Payout % - % 32.36 % 46.82 % 50.07 % 147.71 % - % - % -
  YoY % 0.00% -30.88% -6.49% -66.10% 0.00% 0.00% -
  Horiz. % 0.00% 21.91% 31.70% 33.90% 100.00% - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 3,497,679 3,013,426 2,484,371 2,052,242 1,658,149 1,643,191 1,264,776 18.47%
  YoY % 16.07% 21.30% 21.06% 23.77% 0.91% 29.92% -
  Horiz. % 276.55% 238.26% 196.43% 162.26% 131.10% 129.92% 100.00%
NOSH 710,910 705,720 704,906 646,742 647,562 660,446 484,217 6.61%
  YoY % 0.74% 0.12% 8.99% -0.13% -1.95% 36.39% -
  Horiz. % 146.82% 145.74% 145.58% 133.56% 133.73% 136.39% 100.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 15.31 % 16.24 % 14.24 % 10.55 % 15.25 % 13.63 % 13.67 % 1.91%
  YoY % -5.73% 14.04% 34.98% -30.82% 11.89% -0.29% -
  Horiz. % 112.00% 118.80% 104.17% 77.18% 111.56% 99.71% 100.00%
ROE 2.63 % 2.71 % 2.27 % 2.36 % 2.64 % 2.07 % 2.57 % 0.39%
  YoY % -2.95% 19.38% -3.81% -10.61% 27.54% -19.46% -
  Horiz. % 102.33% 105.45% 88.33% 91.83% 102.72% 80.54% 100.00%
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 84.92 79.45 68.61 76.07 48.73 39.66 49.60 9.37%
  YoY % 6.88% 15.80% -9.81% 56.11% 22.87% -20.04% -
  Horiz. % 171.21% 160.18% 138.33% 153.37% 98.25% 79.96% 100.00%
EPS 12.96 11.59 8.01 7.49 6.77 5.15 6.71 11.59%
  YoY % 11.82% 44.69% 6.94% 10.64% 31.46% -23.25% -
  Horiz. % 193.14% 172.73% 119.37% 111.62% 100.89% 76.75% 100.00%
DPS 0.00 3.75 3.75 3.75 10.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -62.50% 0.00% 0.00% -
  Horiz. % 0.00% 37.50% 37.50% 37.50% 100.00% - -
NAPS 4.9200 4.2700 3.5244 3.1732 2.5606 2.4880 2.6120 11.12%
  YoY % 15.22% 21.16% 11.07% 23.92% 2.92% -4.75% -
  Horiz. % 188.36% 163.48% 134.93% 121.49% 98.03% 95.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 710,910
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 84.92 78.87 68.03 69.20 44.38 36.84 33.79 16.59%
  YoY % 7.67% 15.93% -1.69% 55.93% 20.47% 9.03% -
  Horiz. % 251.32% 233.41% 201.33% 204.79% 131.34% 109.03% 100.00%
EPS 12.96 11.51 7.94 6.81 6.17 4.78 4.57 18.96%
  YoY % 12.60% 44.96% 16.59% 10.37% 29.08% 4.60% -
  Horiz. % 283.59% 251.86% 173.74% 149.02% 135.01% 104.60% 100.00%
DPS 0.00 3.72 3.72 3.41 9.11 0.00 0.00 -
  YoY % 0.00% 0.00% 9.09% -62.57% 0.00% 0.00% -
  Horiz. % 0.00% 40.83% 40.83% 37.43% 100.00% - -
NAPS 4.9200 4.2388 3.4946 2.8868 2.3324 2.3114 1.7791 18.47%
  YoY % 16.07% 21.30% 21.05% 23.77% 0.91% 29.92% -
  Horiz. % 276.54% 238.26% 196.43% 162.26% 131.10% 129.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 4.4800 4.7600 4.2800 2.3500 5.0000 4.0000 2.3000 -
P/RPS 5.28 5.99 6.24 3.09 10.26 10.09 4.64 2.18%
  YoY % -11.85% -4.01% 101.94% -69.88% 1.68% 117.46% -
  Horiz. % 113.79% 129.09% 134.48% 66.59% 221.12% 217.46% 100.00%
P/EPS 34.57 41.07 53.43 31.38 73.86 77.67 34.28 0.14%
  YoY % -15.83% -23.13% 70.27% -57.51% -4.91% 126.58% -
  Horiz. % 100.85% 119.81% 155.86% 91.54% 215.46% 226.58% 100.00%
EY 2.89 2.43 1.87 3.19 1.35 1.29 2.92 -0.17%
  YoY % 18.93% 29.95% -41.38% 136.30% 4.65% -55.82% -
  Horiz. % 98.97% 83.22% 64.04% 109.25% 46.23% 44.18% 100.00%
DY 0.00 0.79 0.88 1.60 2.00 0.00 0.00 -
  YoY % 0.00% -10.23% -45.00% -20.00% 0.00% 0.00% -
  Horiz. % 0.00% 39.50% 44.00% 80.00% 100.00% - -
P/NAPS 0.91 1.11 1.21 0.74 1.95 1.61 0.88 0.56%
  YoY % -18.02% -8.26% 63.51% -62.05% 21.12% 82.95% -
  Horiz. % 103.41% 126.14% 137.50% 84.09% 221.59% 182.95% 100.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 23/02/12 24/02/11 25/02/10 19/02/09 22/02/08 08/02/07 23/02/06 -
Price 4.7000 4.7700 4.0600 2.5400 4.8200 4.4800 2.4000 -
P/RPS 5.53 6.00 5.92 3.34 9.89 11.30 4.84 2.25%
  YoY % -7.83% 1.35% 77.25% -66.23% -12.48% 133.47% -
  Horiz. % 114.26% 123.97% 122.31% 69.01% 204.34% 233.47% 100.00%
P/EPS 36.27 41.16 50.69 33.91 71.20 86.99 35.77 0.23%
  YoY % -11.88% -18.80% 49.48% -52.37% -18.15% 143.19% -
  Horiz. % 101.40% 115.07% 141.71% 94.80% 199.05% 243.19% 100.00%
EY 2.76 2.43 1.97 2.95 1.40 1.15 2.80 -0.24%
  YoY % 13.58% 23.35% -33.22% 110.71% 21.74% -58.93% -
  Horiz. % 98.57% 86.79% 70.36% 105.36% 50.00% 41.07% 100.00%
DY 0.00 0.79 0.92 1.48 2.07 0.00 0.00 -
  YoY % 0.00% -14.13% -37.84% -28.50% 0.00% 0.00% -
  Horiz. % 0.00% 38.16% 44.44% 71.50% 100.00% - -
P/NAPS 0.96 1.12 1.15 0.80 1.88 1.80 0.92 0.71%
  YoY % -14.29% -2.61% 43.75% -57.45% 4.44% 95.65% -
  Horiz. % 104.35% 121.74% 125.00% 86.96% 204.35% 195.65% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers