[YTLCMT] QoQ Cumulative Quarter Result on 30-Sep-2010 [#1]

Stock
[YTLCMT] YTL CEMENT BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -73.02%
YoY- 4.83%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 2,201,000 1,565,957 1,023,695 462,997 1,854,319 1,360,215 931,233 77.71%
PBT 483,891 357,169 229,911 107,636 411,226 306,983 201,275 79.75%
Tax -134,890 -88,490 -58,882 -27,659 -100,083 -76,115 -53,729 85.03%
NP 349,001 268,679 171,029 79,977 311,143 230,868 147,546 77.80%
-
NP to SH 331,919 251,817 154,414 72,621 269,117 201,850 125,737 91.34%
-
Tax Rate 27.88% 24.78% 25.61% 25.70% 24.34% 24.79% 26.69% -
Total Cost 1,851,999 1,297,278 852,666 383,020 1,543,176 1,129,347 783,687 77.69%
-
Net Worth 3,211,208 3,113,296 3,013,472 2,832,784 2,715,501 2,641,047 2,485,403 18.68%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 92,666 79,420 52,929 26,491 92,609 79,343 52,889 45.48%
Div Payout % 27.92% 31.54% 34.28% 36.48% 34.41% 39.31% 42.06% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 3,211,208 3,113,296 3,013,472 2,832,784 2,715,501 2,641,047 2,485,403 18.68%
NOSH 705,760 705,963 705,731 706,429 705,325 705,276 705,199 0.05%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 15.86% 17.16% 16.71% 17.27% 16.78% 16.97% 15.84% -
ROE 10.34% 8.09% 5.12% 2.56% 9.91% 7.64% 5.06% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 311.86 221.82 145.05 65.54 262.90 192.86 132.05 77.62%
EPS 47.03 35.67 21.88 10.28 39.21 28.62 17.83 91.24%
DPS 13.13 11.25 7.50 3.75 13.13 11.25 7.50 45.40%
NAPS 4.55 4.41 4.27 4.01 3.85 3.7447 3.5244 18.61%
Adjusted Per Share Value based on latest NOSH - 706,429
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 309.60 220.27 144.00 65.13 260.84 191.33 130.99 77.71%
EPS 46.69 35.42 21.72 10.22 37.86 28.39 17.69 91.32%
DPS 13.03 11.17 7.45 3.73 13.03 11.16 7.44 45.44%
NAPS 4.517 4.3793 4.2389 3.9847 3.8198 3.715 3.4961 18.68%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 5.33 4.87 4.76 4.20 3.87 4.26 4.28 -
P/RPS 1.71 2.20 3.28 6.41 1.47 2.21 3.24 -34.76%
P/EPS 11.33 13.65 21.76 40.86 10.14 14.88 24.00 -39.45%
EY 8.82 7.32 4.60 2.45 9.86 6.72 4.17 65.00%
DY 2.46 2.31 1.58 0.89 3.39 2.64 1.75 25.56%
P/NAPS 1.17 1.10 1.11 1.05 1.01 1.14 1.21 -2.22%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 26/05/11 24/02/11 25/11/10 19/08/10 27/05/10 25/02/10 -
Price 4.73 5.52 4.77 4.78 4.05 3.81 4.06 -
P/RPS 1.52 2.49 3.29 7.29 1.54 1.98 3.07 -37.49%
P/EPS 10.06 15.48 21.80 46.50 10.61 13.31 22.77 -42.07%
EY 9.94 6.46 4.59 2.15 9.42 7.51 4.39 72.68%
DY 2.78 2.04 1.57 0.78 3.24 2.95 1.85 31.29%
P/NAPS 1.04 1.25 1.12 1.19 1.05 1.02 1.15 -6.50%

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