[YTLCMT] QoQ Cumulative Quarter Result on 30-Jun-2010 [#4]

Stock

[YTLCMT] YTL CEMENT BHD

Announcement Date

19-Aug-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

30-Jun-2010 [#4]

Profit Trend

QoQ- 33.33%

YoY- 12.47%

Quarter Report

ytlcmt4q300610 (Final).pdf

Latest QR

Upcoming QR

YTLCMT's Result

YTLCMT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Cumulative Result
Revenue	1,565,957	1,023,695	462,997	1,854,319	1,360,215	931,233	447,622	130.62%
YoY %	52.97%	121.10%	-75.03%	36.33%	46.07%	108.04%	-	-
Horiz. %	349.84%	228.70%	103.43%	414.26%	303.88%	208.04%	100.00%	-
PBT	357,169	229,911	107,636	411,226	306,983	201,275	106,479	124.24%
YoY %	55.35%	113.60%	-73.83%	33.96%	52.52%	89.03%	-	-
Horiz. %	335.44%	215.92%	101.09%	386.20%	288.30%	189.03%	100.00%	-
Tax	-88,490	-58,882	-27,659	-100,083	-76,115	-53,729	-27,824	116.41%
YoY %	-50.28%	-112.89%	72.36%	-31.49%	-41.66%	-93.10%	-	-
Horiz. %	318.03%	211.62%	99.41%	359.70%	273.56%	193.10%	100.00%	-
NP	268,679	171,029	79,977	311,143	230,868	147,546	78,655	126.98%
YoY %	57.10%	113.85%	-74.30%	34.77%	56.47%	87.59%	-	-
Horiz. %	341.59%	217.44%	101.68%	395.58%	293.52%	187.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	251,817	154,414	72,621	269,117	201,850	125,737	69,274	136.60%
YoY %	63.08%	112.63%	-73.02%	33.33%	60.53%	81.51%	-	-
Horiz. %	363.51%	222.90%	104.83%	388.48%	291.38%	181.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.78%	25.61%	25.70%	24.34%	24.79%	26.69%	26.13%	-
YoY %	-3.24%	-0.35%	5.59%	-1.82%	-7.12%	2.14%	-	-
Horiz. %	94.83%	98.01%	98.35%	93.15%	94.87%	102.14%	100.00%	-
Total Cost	1,297,278	852,666	383,020	1,543,176	1,129,347	783,687	368,967	131.39%
YoY %	52.14%	122.62%	-75.18%	36.64%	44.11%	112.40%	-	-
Horiz. %	351.60%	231.10%	103.81%	418.24%	306.08%	212.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,113,296	3,013,472	2,832,784	2,715,501	2,641,047	2,485,403	2,220,260	25.30%
YoY %	3.31%	6.38%	4.32%	2.82%	6.26%	11.94%	-	-
Horiz. %	140.22%	135.73%	127.59%	122.31%	118.95%	111.94%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Dividend
Div	79,420	52,929	26,491	92,609	79,343	52,889	24,255	120.66%
YoY %	50.05%	99.80%	-71.39%	16.72%	50.02%	118.05%	-	-
Horiz. %	327.44%	218.22%	109.22%	381.81%	327.12%	218.05%	100.00%	-
Div Payout %	31.54%	34.28%	36.48%	34.41%	39.31%	42.06%	35.01%	-
YoY %	-7.99%	-6.03%	6.02%	-12.47%	-6.54%	20.14%	-	-
Horiz. %	90.09%	97.91%	104.20%	98.29%	112.28%	120.14%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Equity
Net Worth	3,113,296	3,013,472	2,832,784	2,715,501	2,641,047	2,485,403	2,220,260	25.30%
YoY %	3.31%	6.38%	4.32%	2.82%	6.26%	11.94%	-	-
Horiz. %	140.22%	135.73%	127.59%	122.31%	118.95%	111.94%	100.00%	-
NOSH	705,963	705,731	706,429	705,325	705,276	705,199	646,816	6.01%
YoY %	0.03%	-0.10%	0.16%	0.01%	0.01%	9.03%	-	-
Horiz. %	109.14%	109.11%	109.22%	109.05%	109.04%	109.03%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Ratio Analysis
NP Margin	17.16%	16.71%	17.27%	16.78%	16.97%	15.84%	17.57%	-
YoY %	2.69%	-3.24%	2.92%	-1.12%	7.13%	-9.85%	-	-
Horiz. %	97.67%	95.11%	98.29%	95.50%	96.59%	90.15%	100.00%	-
ROE	8.09%	5.12%	2.56%	9.91%	7.64%	5.06%	3.12%	-
YoY %	58.01%	100.00%	-74.17%	29.71%	50.99%	62.18%	-	-
Horiz. %	259.29%	164.10%	82.05%	317.63%	244.87%	162.18%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Per Share
RPS	221.82	145.05	65.54	262.90	192.86	132.05	69.20	117.55%
YoY %	52.93%	121.32%	-75.07%	36.32%	46.05%	90.82%	-	-
Horiz. %	320.55%	209.61%	94.71%	379.91%	278.70%	190.82%	100.00%	-
EPS	35.67	21.88	10.28	39.21	28.62	17.83	10.71	123.18%
YoY %	63.03%	112.84%	-73.78%	37.00%	60.52%	66.48%	-	-
Horiz. %	333.05%	204.30%	95.99%	366.11%	267.23%	166.48%	100.00%	-
DPS	11.25	7.50	3.75	13.13	11.25	7.50	3.75	108.14%
YoY %	50.00%	100.00%	-71.44%	16.71%	50.00%	100.00%	-	-
Horiz. %	300.00%	200.00%	100.00%	350.13%	300.00%	200.00%	100.00%	-
NAPS	4.41	4.27	4.01	3.85	3.7447	3.5244	3.4326	18.19%
YoY %	3.28%	6.48%	4.16%	2.81%	6.25%	2.67%	-	-
Horiz. %	128.47%	124.40%	116.82%	112.16%	109.09%	102.67%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 706,232
RPS	220.27	144.00	65.13	260.84	191.33	130.99	62.96	130.63%
YoY %	52.97%	121.10%	-75.03%	36.33%	46.06%	108.05%	-	-
Horiz. %	349.86%	228.72%	103.45%	414.29%	303.89%	208.05%	100.00%	-
EPS	35.42	21.72	10.22	37.86	28.39	17.69	9.74	136.66%
YoY %	63.08%	112.52%	-73.01%	33.36%	60.49%	81.62%	-	-
Horiz. %	363.66%	223.00%	104.93%	388.71%	291.48%	181.62%	100.00%	-
DPS	11.17	7.45	3.73	13.03	11.16	7.44	3.41	120.72%
YoY %	49.93%	99.73%	-71.37%	16.76%	50.00%	118.18%	-	-
Horiz. %	327.57%	218.48%	109.38%	382.11%	327.27%	218.18%	100.00%	-
NAPS	4.3793	4.2389	3.9847	3.8198	3.715	3.4961	3.1231	25.30%
YoY %	3.31%	6.38%	4.32%	2.82%	6.26%	11.94%	-	-
Horiz. %	140.22%	135.73%	127.59%	122.31%	118.95%	111.94%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	-
Price	4.87	4.76	4.20	3.87	4.26	4.28	4.12	-
P/RPS	2.20	3.28	6.41	1.47	2.21	3.24	5.95	-48.51%
YoY %	-32.93%	-48.83%	336.05%	-33.48%	-31.79%	-45.55%	-	-
Horiz. %	36.97%	55.13%	107.73%	24.71%	37.14%	54.45%	100.00%	-
P/EPS	13.65	21.76	40.86	10.14	14.88	24.00	38.47	-49.91%
YoY %	-37.27%	-46.74%	302.96%	-31.85%	-38.00%	-37.61%	-	-
Horiz. %	35.48%	56.56%	106.21%	26.36%	38.68%	62.39%	100.00%	-
EY	7.32	4.60	2.45	9.86	6.72	4.17	2.60	99.51%
YoY %	59.13%	87.76%	-75.15%	46.73%	61.15%	60.38%	-	-
Horiz. %	281.54%	176.92%	94.23%	379.23%	258.46%	160.38%	100.00%	-
DY	2.31	1.58	0.89	3.39	2.64	1.75	0.91	86.19%
YoY %	46.20%	77.53%	-73.75%	28.41%	50.86%	92.31%	-	-
Horiz. %	253.85%	173.63%	97.80%	372.53%	290.11%	192.31%	100.00%	-
P/NAPS	1.10	1.11	1.05	1.01	1.14	1.21	1.20	-5.64%
YoY %	-0.90%	5.71%	3.96%	-11.40%	-5.79%	0.83%	-	-
Horiz. %	91.67%	92.50%	87.50%	84.17%	95.00%	100.83%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	26/05/11	24/02/11	25/11/10	19/08/10	27/05/10	25/02/10	19/11/09	-
Price	5.52	4.77	4.78	4.05	3.81	4.06	4.13	-
P/RPS	2.49	3.29	7.29	1.54	1.98	3.07	5.97	-44.20%
YoY %	-24.32%	-54.87%	373.38%	-22.22%	-35.50%	-48.58%	-	-
Horiz. %	41.71%	55.11%	122.11%	25.80%	33.17%	51.42%	100.00%	-
P/EPS	15.48	21.80	46.50	10.61	13.31	22.77	38.56	-45.61%
YoY %	-28.99%	-53.12%	338.27%	-20.29%	-41.55%	-40.95%	-	-
Horiz. %	40.15%	56.54%	120.59%	27.52%	34.52%	59.05%	100.00%	-
EY	6.46	4.59	2.15	9.42	7.51	4.39	2.59	84.01%
YoY %	40.74%	113.49%	-77.18%	25.43%	71.07%	69.50%	-	-
Horiz. %	249.42%	177.22%	83.01%	363.71%	289.96%	169.50%	100.00%	-
DY	2.04	1.57	0.78	3.24	2.95	1.85	0.91	71.37%
YoY %	29.94%	101.28%	-75.93%	9.83%	59.46%	103.30%	-	-
Horiz. %	224.18%	172.53%	85.71%	356.04%	324.18%	203.30%	100.00%	-
P/NAPS	1.25	1.12	1.19	1.05	1.02	1.15	1.20	2.76%
YoY %	11.61%	-5.88%	13.33%	2.94%	-11.30%	-4.17%	-	-
Horiz. %	104.17%	93.33%	99.17%	87.50%	85.00%	95.83%	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