[YTLCMT] QoQ Annualized Quarter Result on 30-Jun-2008 [#4]

Stock

[YTLCMT] YTL CEMENT BHD

Announcement Date

19-Aug-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

30-Jun-2008 [#4]

Profit Trend

QoQ- 2.96%

YoY- 22.37%

Quarter Report

ytlcmt4q3000608 (Final).pdf

Latest QR

Upcoming QR

YTLCMT's Result

YTLCMT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Annualized Quarter Result
Revenue	1,915,666	1,901,852	1,835,800	1,466,908	1,349,930	1,273,566	1,284,988	30.46%
YoY %	0.73%	3.60%	25.15%	8.67%	6.00%	-0.89%	-	-
Horiz. %	149.08%	148.01%	142.87%	114.16%	105.05%	99.11%	100.00%	-
PBT	327,589	343,444	407,256	290,049	280,149	278,538	305,772	4.69%
YoY %	-4.62%	-15.67%	40.41%	3.53%	0.58%	-8.91%	-	-
Horiz. %	107.14%	112.32%	133.19%	94.86%	91.62%	91.09%	100.00%	-
Tax	-83,317	-86,710	-101,368	-78,000	-69,666	-70,182	-81,536	1.44%
YoY %	3.91%	14.46%	-29.96%	-11.96%	0.74%	13.93%	-	-
Horiz. %	102.18%	106.35%	124.32%	95.66%	85.44%	86.07%	100.00%	-
NP	244,272	256,734	305,888	212,049	210,482	208,356	224,236	5.86%
YoY %	-4.85%	-16.07%	44.25%	0.74%	1.02%	-7.08%	-	-
Horiz. %	108.94%	114.49%	136.41%	94.57%	93.87%	92.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	225,345	235,278	276,792	193,239	187,680	190,496	205,628	6.28%
YoY %	-4.22%	-15.00%	43.24%	2.96%	-1.48%	-7.36%	-	-
Horiz. %	109.59%	114.42%	134.61%	93.98%	91.27%	92.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.43%	25.25%	24.89%	26.89%	24.87%	25.20%	26.67%	-
YoY %	0.71%	1.45%	-7.44%	8.12%	-1.31%	-5.51%	-	-
Horiz. %	95.35%	94.68%	93.33%	100.82%	93.25%	94.49%	100.00%	-
Total Cost	1,671,394	1,645,118	1,529,912	1,254,859	1,139,448	1,065,210	1,060,752	35.37%
YoY %	1.60%	7.53%	21.92%	10.13%	6.97%	0.42%	-	-
Horiz. %	157.57%	155.09%	144.23%	118.30%	107.42%	100.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,069,115	2,052,182	1,995,941	1,909,865	1,678,242	1,659,129	1,719,285	13.12%
YoY %	0.83%	2.82%	4.51%	13.80%	1.15%	-3.50%	-	-
Horiz. %	120.35%	119.36%	116.09%	111.08%	97.61%	96.50%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Dividend
Div	107,800	48,504	129,342	113,266	129,494	129,589	-	-
YoY %	122.25%	-62.50%	14.19%	-12.53%	-0.07%	0.00%	-	-
Horiz. %	83.19%	37.43%	99.81%	87.40%	99.93%	100.00%	-	-
Div Payout %	47.84%	20.62%	46.73%	58.61%	69.00%	68.03%	-	-
YoY %	132.01%	-55.87%	-20.27%	-15.06%	1.43%	0.00%	-	-
Horiz. %	70.32%	30.31%	68.69%	86.15%	101.43%	100.00%	-	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Equity
Net Worth	2,069,115	2,052,182	1,995,941	1,909,865	1,678,242	1,659,129	1,719,285	13.12%
YoY %	0.83%	2.82%	4.51%	13.80%	1.15%	-3.50%	-	-
Horiz. %	120.35%	119.36%	116.09%	111.08%	97.61%	96.50%	100.00%	-
NOSH	646,800	646,723	646,710	647,236	647,470	647,945	647,443	-0.06%
YoY %	0.01%	0.00%	-0.08%	-0.04%	-0.07%	0.08%	-	-
Horiz. %	99.90%	99.89%	99.89%	99.97%	100.00%	100.08%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Ratio Analysis
NP Margin	12.75%	13.50%	16.66%	14.46%	15.59%	16.36%	17.45%	-
YoY %	-5.56%	-18.97%	15.21%	-7.25%	-4.71%	-6.25%	-	-
Horiz. %	73.07%	77.36%	95.47%	82.87%	89.34%	93.75%	100.00%	-
ROE	10.89%	11.46%	13.87%	10.12%	11.18%	11.48%	11.96%	-
YoY %	-4.97%	-17.38%	37.06%	-9.48%	-2.61%	-4.01%	-	-
Horiz. %	91.05%	95.82%	115.97%	84.62%	93.48%	95.99%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Per Share
RPS	296.18	294.08	283.87	226.64	208.49	196.55	198.47	30.55%
YoY %	0.71%	3.60%	25.25%	8.71%	6.07%	-0.97%	-	-
Horiz. %	149.23%	148.17%	143.03%	114.19%	105.05%	99.03%	100.00%	-
EPS	34.84	36.38	42.80	30.70	28.99	29.40	31.76	6.35%
YoY %	-4.23%	-15.00%	39.41%	5.90%	-1.39%	-7.43%	-	-
Horiz. %	109.70%	114.55%	134.76%	96.66%	91.28%	92.57%	100.00%	-
DPS	16.67	7.50	20.00	17.50	20.00	20.00	0.00	-
YoY %	122.27%	-62.50%	14.29%	-12.50%	0.00%	0.00%	-	-
Horiz. %	83.35%	37.50%	100.00%	87.50%	100.00%	100.00%	-	-
NAPS	3.199	3.1732	3.0863	2.9508	2.592	2.5606	2.6555	13.20%
YoY %	0.81%	2.82%	4.59%	13.84%	1.23%	-3.57%	-	-
Horiz. %	120.47%	119.50%	116.22%	111.12%	97.61%	96.43%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 646,590
RPS	269.47	267.52	258.23	206.34	189.89	179.15	180.75	30.47%
YoY %	0.73%	3.60%	25.15%	8.66%	5.99%	-0.89%	-	-
Horiz. %	149.08%	148.01%	142.87%	114.16%	105.06%	99.11%	100.00%	-
EPS	31.70	33.10	38.93	27.18	26.40	26.80	28.92	6.30%
YoY %	-4.23%	-14.98%	43.23%	2.95%	-1.49%	-7.33%	-	-
Horiz. %	109.61%	114.45%	134.61%	93.98%	91.29%	92.67%	100.00%	-
DPS	15.16	6.82	18.19	15.93	18.22	18.23	0.00	-
YoY %	122.29%	-62.51%	14.19%	-12.57%	-0.05%	0.00%	-	-
Horiz. %	83.16%	37.41%	99.78%	87.38%	99.95%	100.00%	-	-
NAPS	2.9105	2.8867	2.8076	2.6865	2.3607	2.3338	2.4184	13.12%
YoY %	0.82%	2.82%	4.51%	13.80%	1.15%	-3.50%	-	-
Horiz. %	120.35%	119.36%	116.09%	111.09%	97.61%	96.50%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	-
Price	2.60	2.35	3.04	3.66	4.36	5.00	4.94	-
P/RPS	0.88	0.80	1.07	1.61	2.09	2.54	2.49	-49.98%
YoY %	10.00%	-25.23%	-33.54%	-22.97%	-17.72%	2.01%	-	-
Horiz. %	35.34%	32.13%	42.97%	64.66%	83.94%	102.01%	100.00%	-
P/EPS	7.46	6.46	7.10	12.26	15.04	17.01	15.55	-38.68%
YoY %	15.48%	-9.01%	-42.09%	-18.48%	-11.58%	9.39%	-	-
Horiz. %	47.97%	41.54%	45.66%	78.84%	96.72%	109.39%	100.00%	-
EY	13.40	15.48	14.08	8.16	6.65	5.88	6.43	63.08%
YoY %	-13.44%	9.94%	72.55%	22.71%	13.10%	-8.55%	-	-
Horiz. %	208.40%	240.75%	218.97%	126.91%	103.42%	91.45%	100.00%	-
DY	6.41	3.19	6.58	4.78	4.59	4.00	0.00	-
YoY %	100.94%	-51.52%	37.66%	4.14%	14.75%	0.00%	-	-
Horiz. %	160.25%	79.75%	164.50%	119.50%	114.75%	100.00%	-	-
P/NAPS	0.81	0.74	0.98	1.24	1.68	1.95	1.86	-42.51%
YoY %	9.46%	-24.49%	-20.97%	-26.19%	-13.85%	4.84%	-	-
Horiz. %	43.55%	39.78%	52.69%	66.67%	90.32%	104.84%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	21/05/09	19/02/09	20/11/08	19/08/08	22/05/08	22/02/08	22/11/07	-
Price	3.36	2.54	2.16	3.32	4.72	4.82	5.00	-
P/RPS	1.13	0.86	0.76	1.46	2.26	2.45	2.52	-41.38%
YoY %	31.40%	13.16%	-47.95%	-35.40%	-7.76%	-2.78%	-	-
Horiz. %	44.84%	34.13%	30.16%	57.94%	89.68%	97.22%	100.00%	-
P/EPS	9.64	6.98	5.05	11.12	16.28	16.39	15.74	-27.85%
YoY %	38.11%	38.22%	-54.59%	-31.70%	-0.67%	4.13%	-	-
Horiz. %	61.25%	44.35%	32.08%	70.65%	103.43%	104.13%	100.00%	-
EY	10.37	14.32	19.81	8.99	6.14	6.10	6.35	38.63%
YoY %	-27.58%	-27.71%	120.36%	46.42%	0.66%	-3.94%	-	-
Horiz. %	163.31%	225.51%	311.97%	141.57%	96.69%	96.06%	100.00%	-
DY	4.96	2.95	9.26	5.27	4.24	4.15	0.00	-
YoY %	68.14%	-68.14%	75.71%	24.29%	2.17%	0.00%	-	-
Horiz. %	119.52%	71.08%	223.13%	126.99%	102.17%	100.00%	-	-
P/NAPS	1.05	0.80	0.70	1.13	1.82	1.88	1.88	-32.15%
YoY %	31.25%	14.29%	-38.05%	-37.91%	-3.19%	0.00%	-	-
Horiz. %	55.85%	42.55%	37.23%	60.11%	96.81%	100.00%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos