[YTLCMT] QoQ Cumulative Quarter Result on 30-Jun-2009 [#4]

Stock
[YTLCMT] YTL CEMENT BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 41.58%
YoY- 23.82%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 1,360,215 931,233 447,622 1,968,294 1,436,750 950,926 458,950 106.46%
PBT 306,983 201,275 106,479 360,345 245,692 171,722 101,814 108.84%
Tax -76,115 -53,729 -27,824 -95,483 -62,488 -43,355 -25,342 108.31%
NP 230,868 147,546 78,655 264,862 183,204 128,367 76,472 109.02%
-
NP to SH 201,850 125,737 69,274 239,276 169,009 117,639 69,198 104.28%
-
Tax Rate 24.79% 26.69% 26.13% 26.50% 25.43% 25.25% 24.89% -
Total Cost 1,129,347 783,687 368,967 1,703,432 1,253,546 822,559 382,478 105.95%
-
Net Worth 2,641,047 2,485,403 2,220,260 2,128,168 2,069,115 2,052,182 1,995,941 20.54%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 79,343 52,889 24,255 92,998 80,850 24,252 32,335 82.02%
Div Payout % 39.31% 42.06% 35.01% 38.87% 47.84% 20.62% 46.73% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 2,641,047 2,485,403 2,220,260 2,128,168 2,069,115 2,052,182 1,995,941 20.54%
NOSH 705,276 705,199 646,816 646,722 646,800 646,723 646,710 5.95%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 16.97% 15.84% 17.57% 13.46% 12.75% 13.50% 16.66% -
ROE 7.64% 5.06% 3.12% 11.24% 8.17% 5.73% 3.47% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 192.86 132.05 69.20 304.35 222.13 147.04 70.97 94.85%
EPS 28.62 17.83 10.71 38.21 26.13 18.19 10.70 92.80%
DPS 11.25 7.50 3.75 14.38 12.50 3.75 5.00 71.79%
NAPS 3.7447 3.5244 3.4326 3.2907 3.199 3.1732 3.0863 13.77%
Adjusted Per Share Value based on latest NOSH - 646,537
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 191.33 130.99 62.96 276.87 202.10 133.76 64.56 106.45%
EPS 28.39 17.69 9.74 33.66 23.77 16.55 9.73 104.32%
DPS 11.16 7.44 3.41 13.08 11.37 3.41 4.55 81.97%
NAPS 3.715 3.4961 3.1231 2.9936 2.9105 2.8867 2.8076 20.54%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 4.26 4.28 4.12 4.12 2.60 2.35 3.04 -
P/RPS 2.21 3.24 5.95 1.35 1.17 1.60 4.28 -35.66%
P/EPS 14.88 24.00 38.47 11.14 9.95 12.92 28.41 -35.04%
EY 6.72 4.17 2.60 8.98 10.05 7.74 3.52 53.95%
DY 2.64 1.75 0.91 3.49 4.81 1.60 1.64 37.39%
P/NAPS 1.14 1.21 1.20 1.25 0.81 0.74 0.98 10.61%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 19/11/09 20/08/09 21/05/09 19/02/09 20/11/08 -
Price 3.81 4.06 4.13 4.20 3.36 2.54 2.16 -
P/RPS 1.98 3.07 5.97 1.38 1.51 1.73 3.04 -24.88%
P/EPS 13.31 22.77 38.56 11.35 12.86 13.96 20.19 -24.27%
EY 7.51 4.39 2.59 8.81 7.78 7.16 4.95 32.06%
DY 2.95 1.85 0.91 3.42 3.72 1.48 2.31 17.72%
P/NAPS 1.02 1.15 1.20 1.28 1.05 0.80 0.70 28.55%

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
Post a Comment