Highlights

[YTLCMT] YoY Quarter Result on 2010-03-31 [#3]

Stock [YTLCMT]: YTL CEMENT BHD
Announcement Date 27-May-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Mar-2010  [#3]
Profit Trend QoQ -     34.80%    YoY -     48.17%
Quarter Report


View:


Show?  YoY % Horiz. %

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 542,261 428,982 485,824 375,665 288,005 269,694 188,184 19.28%
  YoY % 26.41% -11.70% 29.32% 30.44% 6.79% 43.31% -
  Horiz. % 288.15% 227.96% 258.16% 199.63% 153.04% 143.31% 100.00%
PBT 127,258 105,708 73,970 70,843 60,407 36,381 1,939 100.78%
  YoY % 20.39% 42.91% 4.41% 17.28% 66.04% 1,776.28% -
  Horiz. % 6,563.07% 5,451.68% 3,814.85% 3,653.58% 3,115.37% 1,876.28% 100.00%
Tax -29,608 -22,385 -19,133 -17,159 -14,826 -4,507 3,157 -
  YoY % -32.27% -17.00% -11.50% -15.74% -228.95% -242.76% -
  Horiz. % -937.85% -709.06% -606.05% -543.52% -469.62% -142.76% 100.00%
NP 97,650 83,323 54,837 53,684 45,581 31,874 5,096 63.55%
  YoY % 17.19% 51.95% 2.15% 17.78% 43.00% 525.47% -
  Horiz. % 1,916.21% 1,635.07% 1,076.08% 1,053.45% 894.45% 625.47% 100.00%
NP to SH 97,402 76,114 51,370 45,512 40,164 31,242 5,096 63.48%
  YoY % 27.97% 48.17% 12.87% 13.32% 28.56% 513.07% -
  Horiz. % 1,911.34% 1,493.60% 1,008.05% 893.09% 788.15% 613.07% 100.00%
Tax Rate 23.27 % 21.18 % 25.87 % 24.22 % 24.54 % 12.39 % -162.82 % -
  YoY % 9.87% -18.13% 6.81% -1.30% 98.06% 107.61% -
  Horiz. % -14.29% -13.01% -15.89% -14.88% -15.07% -7.61% 100.00%
Total Cost 444,611 345,659 430,987 321,981 242,424 237,820 183,088 15.93%
  YoY % 28.63% -19.80% 33.85% 32.82% 1.94% 29.89% -
  Horiz. % 242.84% 188.79% 235.40% 175.86% 132.41% 129.89% 100.00%
Net Worth 3,114,886 2,644,008 2,069,680 1,675,669 1,630,579 968,744 682,767 28.77%
  YoY % 17.81% 27.75% 23.51% 2.77% 68.32% 41.88% -
  Horiz. % 456.21% 387.25% 303.13% 245.42% 238.82% 141.88% 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 26,487 26,477 24,261 32,323 32,813 - - -
  YoY % 0.04% 9.13% -24.94% -1.49% 0.00% 0.00% -
  Horiz. % 80.72% 80.69% 73.94% 98.51% 100.00% - -
Div Payout % 27.19 % 34.79 % 47.23 % 71.02 % 81.70 % - % - % -
  YoY % -21.85% -26.34% -33.50% -13.07% 0.00% 0.00% -
  Horiz. % 33.28% 42.58% 57.81% 86.93% 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 3,114,886 2,644,008 2,069,680 1,675,669 1,630,579 968,744 682,767 28.77%
  YoY % 17.81% 27.75% 23.51% 2.77% 68.32% 41.88% -
  Horiz. % 456.21% 387.25% 303.13% 245.42% 238.82% 141.88% 100.00%
NOSH 706,323 706,066 646,977 646,477 656,274 484,372 480,754 6.62%
  YoY % 0.04% 9.13% 0.08% -1.49% 35.49% 0.75% -
  Horiz. % 146.92% 146.87% 134.58% 134.47% 136.51% 100.75% 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 18.01 % 19.42 % 11.29 % 14.29 % 15.83 % 11.82 % 2.71 % 37.10%
  YoY % -7.26% 72.01% -20.99% -9.73% 33.93% 336.16% -
  Horiz. % 664.58% 716.61% 416.61% 527.31% 584.13% 436.16% 100.00%
ROE 3.13 % 2.88 % 2.48 % 2.72 % 2.46 % 3.23 % 0.75 % 26.87%
  YoY % 8.68% 16.13% -8.82% 10.57% -23.84% 330.67% -
  Horiz. % 417.33% 384.00% 330.67% 362.67% 328.00% 430.67% 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 76.77 60.76 75.09 58.11 43.88 55.68 39.14 11.88%
  YoY % 26.35% -19.08% 29.22% 32.43% -21.19% 42.26% -
  Horiz. % 196.14% 155.24% 191.85% 148.47% 112.11% 142.26% 100.00%
EPS 13.79 10.78 7.94 7.04 6.12 4.72 1.06 53.33%
  YoY % 27.92% 35.77% 12.78% 15.03% 29.66% 345.28% -
  Horiz. % 1,300.94% 1,016.98% 749.06% 664.15% 577.36% 445.28% 100.00%
DPS 3.75 3.75 3.75 5.00 5.00 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% 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 76.28 60.34 68.34 52.84 40.51 37.94 26.47 19.28%
  YoY % 26.42% -11.71% 29.33% 30.44% 6.77% 43.33% -
  Horiz. % 288.18% 227.96% 258.18% 199.62% 153.04% 143.33% 100.00%
EPS 13.70 10.71 7.23 6.40 5.65 4.39 0.72 63.36%
  YoY % 27.92% 48.13% 12.97% 13.27% 28.70% 509.72% -
  Horiz. % 1,902.78% 1,487.50% 1,004.17% 888.89% 784.72% 609.72% 100.00%
DPS 3.73 3.72 3.41 4.55 4.62 0.00 0.00 -
  YoY % 0.27% 9.09% -25.05% -1.52% 0.00% 0.00% -
  Horiz. % 80.74% 80.52% 73.81% 98.48% 100.00% - -
NAPS 4.3815 3.7192 2.9113 2.3571 2.2937 1.3627 0.9604 28.77%
  YoY % 17.81% 27.75% 23.51% 2.76% 68.32% 41.89% -
  Horiz. % 456.22% 387.26% 303.13% 245.43% 238.83% 141.89% 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 6.34 7.01 3.46 7.50 9.98 4.36 7.00 -1.64%
  YoY % -9.56% 102.60% -53.87% -24.85% 128.90% -37.71% -
  Horiz. % 90.57% 100.14% 49.43% 107.14% 142.57% 62.29% 100.00%
P/EPS 35.32 39.52 32.75 61.93 71.57 37.67 258.49 -28.22%
  YoY % -10.63% 20.67% -47.12% -13.47% 89.99% -85.43% -
  Horiz. % 13.66% 15.29% 12.67% 23.96% 27.69% 14.57% 100.00%
EY 2.83 2.53 3.05 1.61 1.40 2.65 0.39 39.12%
  YoY % 11.86% -17.05% 89.44% 15.00% -47.17% 579.49% -
  Horiz. % 725.64% 648.72% 782.05% 412.82% 358.97% 679.49% 100.00%
DY 0.77 0.88 1.44 1.15 1.14 0.00 0.00 -
  YoY % -12.50% -38.89% 25.22% 0.88% 0.00% 0.00% -
  Horiz. % 67.54% 77.19% 126.32% 100.88% 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 7.19 6.27 4.47 8.12 12.87 4.26 5.88 3.41%
  YoY % 14.67% 40.27% -44.95% -36.91% 202.11% -27.55% -
  Horiz. % 122.28% 106.63% 76.02% 138.10% 218.88% 72.45% 100.00%
P/EPS 40.03 35.34 42.32 67.05 92.32 36.74 216.98 -24.54%
  YoY % 13.27% -16.49% -36.88% -27.37% 151.28% -83.07% -
  Horiz. % 18.45% 16.29% 19.50% 30.90% 42.55% 16.93% 100.00%
EY 2.50 2.83 2.36 1.49 1.08 2.72 0.46 32.58%
  YoY % -11.66% 19.92% 58.39% 37.96% -60.29% 491.30% -
  Horiz. % 543.48% 615.22% 513.04% 323.91% 234.78% 591.30% 100.00%
DY 0.68 0.98 1.12 1.06 0.88 0.00 0.00 -
  YoY % -30.61% -12.50% 5.66% 20.45% 0.00% 0.00% -
  Horiz. % 77.27% 111.36% 127.27% 120.45% 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.
 


 

182  181  483  1336 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFORCE 0.715+0.06 
 GPACKET-WB 0.1250.00 
 KNM 0.375+0.01 
 GPACKET 0.525+0.02 
 HSI-C5P 0.28+0.01 
 ISTONE 0.2050.00 
 VSOLAR 0.230.00 
 ARMADA 0.230.00 
 HSI-C5J 0.105+0.005 
 KNM-WB 0.265-0.01 
Partners & Brokers