Highlights
KLSE: YTLCMT (8737)       YTL CEMENT BHD
Last Price Today's Change   Day's Range   Trading Volume
0.00   0.00 (0.00%)  0.00 - 0.00  0
Trade this stock with T+7 trading account. Find out more.

Financials


Market Cap: 0 Million

Market Cap 0 Million
NOSH 711 Million

Latest Audited Result:  30-Jun-2011

Latest Audited Result: 30-Jun-2011
Announcement Date 04-Nov-2011
Next Audited Result: 30-Jun-2012
Est. Ann. Date: 04-Nov-2012
Est. Ann. Due Date: 27-Dec-2012

Latest Quarter:  31-Dec-2011 [#2]

Latest Quarter: 31-Dec-2011 [#2]
Announcement Date 23-Feb-2012
Next Quarter: 31-Mar-2012
Est. Ann. Date: 26-May-2012
Est. Ann. Due Date: 30-May-2012
QoQ | YoY   21.55%  |    12.64%

Annual (Unaudited) ( EPS: 46.69, P/E: 0.00 )

Revenue | NP to SH 2,201,000  |  331,919
RPS | P/RPS 309.60 Cent  |  0.00
EPS | P/E | EY 46.69 Cent  |  0.00  |  0.00%
DPS | DY | Payout % 13.03 Cent  |  0.00%  |  27.92%
NAPS | P/NAPS 4.52  |  0.00
YoY   23.34%
NP Margin | ROE 15.86%  |  10.34%
F.Y. | Ann. Date 30-Jun-2011  |  25-Aug-2011

T4Q Result ( EPS: 48.59, P/E: 0.00 )

Revenue | NP to SH 2,325,673  |  345,436
RPS | P/RPS 327.14 Cent  |  0.00
EPS | P/E | EY 48.59 Cent  |  0.00  |  0.00%
DPS | DY | Payout % 9.38 Cent  |  0.00%  |  19.18%
NAPS | P/NAPS 4.92  |  0.00
QoQ | YoY   3.09%  |    16.00%
NP Margin | ROE 14.89%  |  9.88%
F.Y. | Ann. Date 31-Dec-2011  |  23-Feb-2012

Annualized Result ( EPS: 47.24, P/E: 0.00 )

Revenue | NP to SH 2,296,740  |  335,864
RPS | P/RPS 323.07 Cent  |  0.00
EPS | P/E | EY 47.24 Cent  |  0.00  |  0.00%
DPS | DY | Payout % -
NAPS | P/NAPS -
QoQ | YoY   10.78%  |    8.75%
NP Margin | ROE 14.66%  |  9.65%
F.Y. | Ann. Date 31-Dec-2011  |  23-Feb-2012




Show?  YoY % Horiz. %

Last 10 FY Result
AQR T4Q 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 2,296,740 2,325,673 2,201,000 1,854,319 1,968,294 1,466,908 1,150,041 1,061,946 677,065 513,264 426,298 421,168 20.16%
  YoY % -1.24% 5.66% 18.70% -5.79% 34.18% 27.55% 8.30% 56.85% 31.91% 20.40% 1.22% -
  Horiz. % 545.33% 552.20% 522.59% 440.28% 467.34% 348.30% 273.06% 252.14% 160.76% 121.87% 101.22% 100.00%
PBT 454,190 481,074 483,891 411,226 360,345 290,049 236,268 158,134 75,374 100,887 80,707 80,331 22.07%
  YoY % -5.59% -0.58% 17.67% 14.12% 24.24% 22.76% 49.41% 109.80% -25.29% 25.00% 0.47% -
  Horiz. % 565.40% 598.86% 602.37% 511.91% 448.58% 361.07% 294.12% 196.85% 93.83% 125.59% 100.47% 100.00%
Tax -117,428 -134,721 -134,890 -100,083 -95,483 -78,000 -61,197 -2,282 -19,472 -15,826 -13,777 -13,454 29.17%
  YoY % 12.84% 0.13% -34.78% -4.82% -22.41% -27.46% -2,581.73% 88.28% -23.04% -14.87% -2.40% -
  Horiz. % 872.81% 1,001.35% 1,002.60% 743.89% 709.70% 579.75% 454.86% 16.96% 144.73% 117.63% 102.40% 100.00%
NP 336,762 346,353 349,001 311,143 264,862 212,049 175,071 155,852 55,902 85,061 66,930 66,877 20.14%
  YoY % -2.77% -0.76% 12.17% 17.47% 24.91% 21.12% 12.33% 178.80% -34.28% 27.09% 0.08% -
  Horiz. % 503.55% 517.90% 521.86% 465.25% 396.04% 317.07% 261.78% 233.04% 83.59% 127.19% 100.08% 100.00%
NP to SH 335,864 345,436 331,919 269,117 239,276 193,239 157,910 138,027 55,902 85,061 66,930 66,877 19.47%
  YoY % -2.77% 4.07% 23.34% 12.47% 23.82% 22.37% 14.41% 146.91% -34.28% 27.09% 0.08% -
  Horiz. % 502.21% 516.52% 496.31% 402.41% 357.79% 288.95% 236.12% 206.39% 83.59% 127.19% 100.08% 100.00%
Tax Rate 25.85 % 28.00 % 27.88 % 24.34 % 26.50 % 26.89 % 25.90 % 1.44 % 25.83 % 15.69 % 17.07 % 16.75 % 5.82%
  YoY % -7.68% 0.43% 14.54% -8.15% -1.45% 3.82% 1,698.61% -94.43% 64.63% -8.08% 1.91% -
  Horiz. % 154.33% 167.16% 166.45% 145.31% 158.21% 160.54% 154.63% 8.60% 154.21% 93.67% 101.91% 100.00%
Total Cost 1,959,978 1,979,320 1,851,999 1,543,176 1,703,432 1,254,859 974,970 906,094 621,163 428,203 359,368 354,291 20.16%
  YoY % -0.98% 6.87% 20.01% -9.41% 35.75% 28.71% 7.60% 45.87% 45.06% 19.15% 1.43% -
  Horiz. % 553.21% 558.67% 522.73% 435.57% 480.80% 354.19% 275.19% 255.75% 175.33% 120.86% 101.43% 100.00%
Net Worth 3,480,309 3,497,679 3,211,208 2,715,501 2,128,168 1,909,865 1,677,114 1,135,395 605,854 272,808 364,799 316,734 29.33%
  YoY % -0.50% 8.92% 18.25% 27.60% 11.43% 13.88% 47.71% 87.40% 122.08% -25.22% 15.18% -
  Horiz. % 1,098.81% 1,104.29% 1,013.85% 857.34% 671.91% 602.99% 529.50% 358.47% 191.28% 86.13% 115.18% 100.00%
Dividend
AQR T4Q 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - 66,270 92,666 92,609 92,998 113,266 98,649 48,417 44,319 18,048 28,137 27,906 14.26%
  YoY % 0.00% -28.49% 0.06% -0.42% -17.89% 14.82% 103.75% 9.25% 145.56% -35.85% 0.83% -
  Horiz. % 0.00% 237.48% 332.06% 331.86% 333.26% 405.88% 353.51% 173.50% 158.82% 64.68% 100.83% 100.00%
Div Payout % - % 19.18 % 27.92 % 34.41 % 38.87 % 58.61 % 62.47 % 35.08 % 79.28 % 21.22 % 42.04 % 41.73 % -4.36%
  YoY % 0.00% -31.30% -18.86% -11.47% -33.68% -6.18% 78.08% -55.75% 273.61% -49.52% 0.74% -
  Horiz. % 0.00% 45.96% 66.91% 82.46% 93.15% 140.45% 149.70% 84.06% 189.98% 50.85% 100.74% 100.00%
Equity
AQR T4Q 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 3,480,309 3,497,679 3,211,208 2,715,501 2,128,168 1,909,865 1,677,114 1,135,395 605,854 272,808 364,799 316,734 29.33%
  YoY % -0.50% 8.92% 18.25% 27.60% 11.43% 13.88% 47.71% 87.40% 122.08% -25.22% 15.18% -
  Horiz. % 1,098.81% 1,104.29% 1,013.85% 857.34% 671.91% 602.99% 529.50% 358.47% 191.28% 86.13% 115.18% 100.00%
NOSH 707,379 710,910 705,760 705,325 646,722 647,236 657,666 484,177 443,199 180,488 140,686 139,530 19.72%
  YoY % -0.50% 0.73% 0.06% 9.06% -0.08% -1.59% 35.83% 9.25% 145.56% 28.29% 0.83% -
  Horiz. % 506.97% 509.50% 505.81% 505.50% 463.50% 463.87% 471.34% 347.00% 317.64% 129.35% 100.83% 100.00%
Ratio Analysis
AQR T4Q 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 14.66 % 14.89 % 15.86 % 16.78 % 13.46 % 14.46 % 15.22 % 14.68 % 8.26 % 16.57 % 15.70 % 15.88 % -0.01%
  YoY % -1.54% -6.12% -5.48% 24.67% -6.92% -4.99% 3.68% 77.72% -50.15% 5.54% -1.13% -
  Horiz. % 92.32% 93.77% 99.87% 105.67% 84.76% 91.06% 95.84% 92.44% 52.02% 104.35% 98.87% 100.00%
ROE 9.65 % 9.88 % 10.34 % 9.91 % 11.24 % 10.12 % 9.42 % 12.16 % 9.23 % 31.18 % 18.35 % 21.11 % -7.62%
  YoY % -2.33% -4.45% 4.34% -11.83% 11.07% 7.43% -22.53% 31.74% -70.40% 69.92% -13.07% -
  Horiz. % 45.71% 46.80% 48.98% 46.94% 53.24% 47.94% 44.62% 57.60% 43.72% 147.70% 86.93% 100.00%
Per Share
AQR T4Q 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 324.68 327.14 311.86 262.90 304.35 226.64 174.87 219.33 152.77 284.37 303.01 301.85 0.36%
  YoY % -0.75% 4.90% 18.62% -13.62% 34.29% 29.60% -20.27% 43.57% -46.28% -6.15% 0.38% -
  Horiz. % 107.56% 108.38% 103.32% 87.10% 100.83% 75.08% 57.93% 72.66% 50.61% 94.21% 100.38% 100.00%
EPS 47.48 48.59 47.03 39.21 38.21 30.70 25.34 20.86 12.72 27.52 48.03 47.93 -0.21%
  YoY % -2.28% 3.32% 19.94% 2.62% 24.46% 21.15% 21.48% 63.99% -53.78% -42.70% 0.21% -
  Horiz. % 99.06% 101.38% 98.12% 81.81% 79.72% 64.05% 52.87% 43.52% 26.54% 57.42% 100.21% 100.00%
DPS 0.00 9.38 13.13 13.13 14.38 17.50 15.00 10.00 10.00 10.00 20.00 20.00 -4.57%
  YoY % 0.00% -28.56% 0.00% -8.69% -17.83% 16.67% 50.00% 0.00% 0.00% -50.00% 0.00% -
  Horiz. % 0.00% 46.90% 65.65% 65.65% 71.90% 87.50% 75.00% 50.00% 50.00% 50.00% 100.00% 100.00%
NAPS 4.9200 4.9200 4.5500 3.8500 3.2907 2.9508 2.5501 2.3450 1.3670 1.5115 2.5930 2.2700 8.03%
  YoY % 0.00% 8.13% 18.18% 17.00% 11.52% 15.71% 8.75% 71.54% -9.56% -41.71% 14.23% -
  Horiz. % 216.74% 216.74% 200.44% 169.60% 144.96% 129.99% 112.34% 103.30% 60.22% 66.59% 114.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 710,910
AQR T4Q 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 323.07 327.14 309.60 260.84 276.87 206.34 161.77 149.38 95.24 72.20 59.97 59.24 20.16%
  YoY % -1.24% 5.67% 18.69% -5.79% 34.18% 27.55% 8.29% 56.85% 31.91% 20.39% 1.23% -
  Horiz. % 545.36% 552.23% 522.62% 440.31% 467.37% 348.31% 273.08% 252.16% 160.77% 121.88% 101.23% 100.00%
EPS 47.24 48.59 46.69 37.86 33.66 27.18 22.21 19.42 7.86 11.97 9.41 9.41 19.47%
  YoY % -2.78% 4.07% 23.32% 12.48% 23.84% 22.38% 14.37% 147.07% -34.34% 27.21% 0.00% -
  Horiz. % 502.02% 516.37% 496.17% 402.34% 357.70% 288.84% 236.03% 206.38% 83.53% 127.21% 100.00% 100.00%
DPS 0.00 9.38 13.03 13.03 13.08 15.93 13.88 6.81 6.23 2.54 3.96 3.93 14.24%
  YoY % 0.00% -28.01% 0.00% -0.38% -17.89% 14.77% 103.82% 9.31% 145.28% -35.86% 0.76% -
  Horiz. % 0.00% 238.68% 331.55% 331.55% 332.82% 405.34% 353.18% 173.28% 158.52% 64.63% 100.76% 100.00%
NAPS 4.8956 4.9200 4.5170 3.8198 2.9936 2.6865 2.3591 1.5971 0.8522 0.3837 0.5131 0.4455 29.33%
  YoY % -0.50% 8.92% 18.25% 27.60% 11.43% 13.88% 47.71% 87.41% 122.10% -25.22% 15.17% -
  Horiz. % 1,098.90% 1,104.38% 1,013.92% 857.42% 671.96% 603.03% 529.54% 358.50% 191.29% 86.13% 115.17% 100.00%
Price Multiplier on Financial Quarter End Date
AQR T4Q 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date AQR T4Q 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 4.4800 4.4800 5.3300 3.8700 4.1200 3.6600 5.7500 2.3400 2.2100 4.7600 3.2800 2.8200 -
P/RPS 1.38 1.37 1.71 1.47 1.35 1.61 3.29 1.07 1.45 1.67 1.08 0.93 7.00%
  YoY % 0.73% -19.88% 16.33% 8.89% -16.15% -51.06% 207.48% -26.21% -13.17% 54.63% 16.13% -
  Horiz. % 148.39% 147.31% 183.87% 158.06% 145.16% 173.12% 353.76% 115.05% 155.91% 179.57% 116.13% 100.00%
P/EPS 9.44 9.22 11.33 10.14 11.14 12.26 23.95 8.21 17.52 10.10 6.89 5.88 7.56%
  YoY % 2.39% -18.62% 11.74% -8.98% -9.14% -48.81% 191.72% -53.14% 73.47% 46.59% 17.18% -
  Horiz. % 160.54% 156.80% 192.69% 172.45% 189.46% 208.50% 407.31% 139.63% 297.96% 171.77% 117.18% 100.00%
EY 10.60 10.85 8.82 9.86 8.98 8.16 4.18 12.18 5.71 9.90 14.50 17.00 -7.03%
  YoY % -2.30% 23.02% -10.55% 9.80% 10.05% 95.22% -65.68% 113.31% -42.32% -31.72% -14.71% -
  Horiz. % 62.35% 63.82% 51.88% 58.00% 52.82% 48.00% 24.59% 71.65% 33.59% 58.24% 85.29% 100.00%
DY 0.00 2.09 2.46 3.39 3.49 4.78 2.61 4.27 4.52 2.10 6.10 7.09 -11.09%
  YoY % 0.00% -15.04% -27.43% -2.87% -26.99% 83.14% -38.88% -5.53% 115.24% -65.57% -13.96% -
  Horiz. % 0.00% 29.48% 34.70% 47.81% 49.22% 67.42% 36.81% 60.23% 63.75% 29.62% 86.04% 100.00%
P/NAPS 0.91 0.91 1.17 1.01 1.25 1.24 2.25 1.00 1.62 3.15 1.26 1.24 -0.64%
  YoY % 0.00% -22.22% 15.84% -19.20% 0.81% -44.89% 125.00% -38.27% -48.57% 150.00% 1.61% -
  Horiz. % 73.39% 73.39% 94.35% 81.45% 100.81% 100.00% 181.45% 80.65% 130.65% 254.03% 101.61% 100.00%
Price Multiplier on Announcement Date
AQR T4Q 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date AQR T4Q 25/08/11 19/08/10 20/08/09 19/08/08 23/08/07 24/08/06 26/08/05 26/08/04 28/08/03 29/08/02 -
Price 4.7000 4.7000 4.7300 4.0500 4.2000 3.3200 4.9000 2.4200 2.1500 2.3300 4.3000 2.7800 -
P/RPS 1.45 1.44 1.52 1.54 1.38 1.46 2.80 1.10 1.41 0.82 1.42 0.92 5.73%
  YoY % 0.69% -5.26% -1.30% 11.59% -5.48% -47.86% 154.55% -21.99% 71.95% -42.25% 54.35% -
  Horiz. % 157.61% 156.52% 165.22% 167.39% 150.00% 158.70% 304.35% 119.57% 153.26% 89.13% 154.35% 100.00%
P/EPS 9.90 9.67 10.06 10.61 11.35 11.12 20.41 8.49 17.05 4.94 9.04 5.80 6.31%
  YoY % 2.38% -3.88% -5.18% -6.52% 2.07% -45.52% 140.40% -50.21% 245.14% -45.35% 55.86% -
  Horiz. % 170.69% 166.72% 173.45% 182.93% 195.69% 191.72% 351.90% 146.38% 293.97% 85.17% 155.86% 100.00%
EY 10.10 10.34 9.94 9.42 8.81 8.99 4.90 11.78 5.87 20.23 11.06 17.24 -5.93%
  YoY % -2.32% 4.02% 5.52% 6.92% -2.00% 83.47% -58.40% 100.68% -70.98% 82.91% -35.85% -
  Horiz. % 58.58% 59.98% 57.66% 54.64% 51.10% 52.15% 28.42% 68.33% 34.05% 117.34% 64.15% 100.00%
DY 0.00 2.00 2.78 3.24 3.42 5.27 3.06 4.13 4.65 4.29 4.65 7.19 -10.01%
  YoY % 0.00% -28.06% -14.20% -5.26% -35.10% 72.22% -25.91% -11.18% 8.39% -7.74% -35.33% -
  Horiz. % 0.00% 27.82% 38.66% 45.06% 47.57% 73.30% 42.56% 57.44% 64.67% 59.67% 64.67% 100.00%
P/NAPS 0.96 0.96 1.04 1.05 1.28 1.13 1.92 1.03 1.57 1.54 1.66 1.22 -1.76%
  YoY % 0.00% -7.69% -0.95% -17.97% 13.27% -41.15% 86.41% -34.39% 1.95% -7.23% 36.07% -
  Horiz. % 78.69% 78.69% 85.25% 86.07% 104.92% 92.62% 157.38% 84.43% 128.69% 126.23% 136.07% 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.


Trade this stock and receive a FREE I3investor T-shirt after 5 trades. Find out more.
  Be the first to like this.