[YTLCMT] QoQ Cumulative Quarter Result on 30-Jun-2011 [#4]

Stock
[YTLCMT] YTL CEMENT BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 31.81%
YoY- 23.34%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,148,370 544,687 2,201,000 1,565,957 1,023,695 462,997 1,854,319 -27.28%
PBT 227,095 103,365 483,891 357,169 229,911 107,636 411,226 -32.61%
Tax -58,714 -27,426 -134,890 -88,490 -58,882 -27,659 -100,083 -29.85%
NP 168,381 75,939 349,001 268,679 171,029 79,977 311,143 -33.51%
-
NP to SH 167,932 75,798 331,919 251,817 154,414 72,621 269,117 -26.91%
-
Tax Rate 25.85% 26.53% 27.88% 24.78% 25.61% 25.70% 24.34% -
Total Cost 979,989 468,748 1,851,999 1,297,278 852,666 383,020 1,543,176 -26.05%
-
Net Worth 3,480,309 3,362,521 3,211,208 3,113,296 3,013,472 2,832,784 2,715,501 17.93%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - 26,490 92,666 79,420 52,929 26,491 92,609 -
Div Payout % - 34.95% 27.92% 31.54% 34.28% 36.48% 34.41% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 3,480,309 3,362,521 3,211,208 3,113,296 3,013,472 2,832,784 2,715,501 17.93%
NOSH 707,379 706,411 705,760 705,963 705,731 706,429 705,325 0.19%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 14.66% 13.94% 15.86% 17.16% 16.71% 17.27% 16.78% -
ROE 4.83% 2.25% 10.34% 8.09% 5.12% 2.56% 9.91% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 162.34 77.11 311.86 221.82 145.05 65.54 262.90 -27.42%
EPS 23.74 10.73 47.03 35.67 21.88 10.28 39.21 -28.36%
DPS 0.00 3.75 13.13 11.25 7.50 3.75 13.13 -
NAPS 4.92 4.76 4.55 4.41 4.27 4.01 3.85 17.70%
Adjusted Per Share Value based on latest NOSH - 705,744
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 161.54 76.62 309.60 220.27 144.00 65.13 260.84 -27.28%
EPS 23.62 10.66 46.69 35.42 21.72 10.22 37.86 -26.92%
DPS 0.00 3.73 13.03 11.17 7.45 3.73 13.03 -
NAPS 4.8956 4.7299 4.517 4.3793 4.2389 3.9847 3.8198 17.93%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 4.48 4.35 5.33 4.87 4.76 4.20 3.87 -
P/RPS 2.76 5.64 1.71 2.20 3.28 6.41 1.47 52.01%
P/EPS 18.87 40.54 11.33 13.65 21.76 40.86 10.14 51.12%
EY 5.30 2.47 8.82 7.32 4.60 2.45 9.86 -33.81%
DY 0.00 0.86 2.46 2.31 1.58 0.89 3.39 -
P/NAPS 0.91 0.91 1.17 1.10 1.11 1.05 1.01 -6.69%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 17/11/11 25/08/11 26/05/11 24/02/11 25/11/10 19/08/10 -
Price 4.70 4.45 4.73 5.52 4.77 4.78 4.05 -
P/RPS 2.90 5.77 1.52 2.49 3.29 7.29 1.54 52.31%
P/EPS 19.80 41.47 10.06 15.48 21.80 46.50 10.61 51.40%
EY 5.05 2.41 9.94 6.46 4.59 2.15 9.42 -33.93%
DY 0.00 0.84 2.78 2.04 1.57 0.78 3.24 -
P/NAPS 0.96 0.93 1.04 1.25 1.12 1.19 1.05 -5.78%

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