[YTLCMT] QoQ Cumulative Quarter Result on 31-Dec-2008 [#2]

Stock

[YTLCMT] YTL CEMENT BHD

Announcement Date

19-Feb-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

31-Dec-2008 [#2]

Profit Trend

QoQ- 70.0%

YoY- 23.51%

Quarter Report

ytlcmt2q311208 [Final].pdf

Latest QR

Upcoming QR

YTLCMT's Result

YTLCMT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Cumulative Result
Revenue	447,622	1,968,294	1,436,750	950,926	458,950	1,466,908	1,012,448	-41.93%
YoY %	-77.26%	37.00%	51.09%	107.20%	-68.71%	44.89%	-	-
Horiz. %	44.21%	194.41%	141.91%	93.92%	45.33%	144.89%	100.00%	-
PBT	106,479	360,345	245,692	171,722	101,814	290,049	210,112	-36.41%
YoY %	-70.45%	46.67%	43.08%	68.66%	-64.90%	38.04%	-	-
Horiz. %	50.68%	171.50%	116.93%	81.73%	48.46%	138.04%	100.00%	-
Tax	-27,824	-95,483	-62,488	-43,355	-25,342	-78,000	-52,250	-34.27%
YoY %	70.86%	-52.80%	-44.13%	-71.08%	67.51%	-49.28%	-	-
Horiz. %	53.25%	182.74%	119.59%	82.98%	48.50%	149.28%	100.00%	-
NP	78,655	264,862	183,204	128,367	76,472	212,049	157,862	-37.12%
YoY %	-70.30%	44.57%	42.72%	67.86%	-63.94%	34.33%	-	-
Horiz. %	49.83%	167.78%	116.05%	81.32%	48.44%	134.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	69,274	239,276	169,009	117,639	69,198	193,239	140,760	-37.63%
YoY %	-71.05%	41.58%	43.67%	70.00%	-64.19%	37.28%	-	-
Horiz. %	49.21%	169.99%	120.07%	83.57%	49.16%	137.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.13%	26.50%	25.43%	25.25%	24.89%	26.89%	24.87%	-
YoY %	-1.40%	4.21%	0.71%	1.45%	-7.44%	8.12%	-	-
Horiz. %	105.07%	106.55%	102.25%	101.53%	100.08%	108.12%	100.00%	-
Total Cost	368,967	1,703,432	1,253,546	822,559	382,478	1,254,859	854,586	-42.84%
YoY %	-78.34%	35.89%	52.40%	115.06%	-69.52%	46.84%	-	-
Horiz. %	43.17%	199.33%	146.68%	96.25%	44.76%	146.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,220,260	2,128,168	2,069,115	2,052,182	1,995,941	1,909,865	1,678,242	20.49%
YoY %	4.33%	2.85%	0.83%	2.82%	4.51%	13.80%	-	-
Horiz. %	132.30%	126.81%	123.29%	122.28%	118.93%	113.80%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	24,255	92,998	80,850	24,252	32,335	113,266	97,120	-60.30%
YoY %	-73.92%	15.03%	233.37%	-25.00%	-71.45%	16.62%	-	-
Horiz. %	24.97%	95.76%	83.25%	24.97%	33.29%	116.62%	100.00%	-
Div Payout %	35.01%	38.87%	47.84%	20.62%	46.73%	58.61%	69.00%	-
YoY %	-9.93%	-18.75%	132.01%	-55.87%	-20.27%	-15.06%	-	-
Horiz. %	50.74%	56.33%	69.33%	29.88%	67.72%	84.94%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	2,220,260	2,128,168	2,069,115	2,052,182	1,995,941	1,909,865	1,678,242	20.49%
YoY %	4.33%	2.85%	0.83%	2.82%	4.51%	13.80%	-	-
Horiz. %	132.30%	126.81%	123.29%	122.28%	118.93%	113.80%	100.00%	-
NOSH	646,816	646,722	646,800	646,723	646,710	647,236	647,470	-0.06%
YoY %	0.01%	-0.01%	0.01%	0.00%	-0.08%	-0.04%	-	-
Horiz. %	99.90%	99.88%	99.90%	99.88%	99.88%	99.96%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	17.57%	13.46%	12.75%	13.50%	16.66%	14.46%	15.59%	-
YoY %	30.53%	5.57%	-5.56%	-18.97%	15.21%	-7.25%	-	-
Horiz. %	112.70%	86.34%	81.78%	86.59%	106.86%	92.75%	100.00%	-
ROE	3.12%	11.24%	8.17%	5.73%	3.47%	10.12%	8.39%	-
YoY %	-72.24%	37.58%	42.58%	65.13%	-65.71%	20.62%	-	-
Horiz. %	37.19%	133.97%	97.38%	68.30%	41.36%	120.62%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	69.20	304.35	222.13	147.04	70.97	226.64	156.37	-41.89%
YoY %	-77.26%	37.01%	51.07%	107.19%	-68.69%	44.94%	-	-
Horiz. %	44.25%	194.63%	142.05%	94.03%	45.39%	144.94%	100.00%	-
EPS	10.71	38.21	26.13	18.19	10.70	30.70	21.74	-37.59%
YoY %	-71.97%	46.23%	43.65%	70.00%	-65.15%	41.21%	-	-
Horiz. %	49.26%	175.76%	120.19%	83.67%	49.22%	141.21%	100.00%	-
DPS	3.75	14.38	12.50	3.75	5.00	17.50	15.00	-60.28%
YoY %	-73.92%	15.04%	233.33%	-25.00%	-71.43%	16.67%	-	-
Horiz. %	25.00%	95.87%	83.33%	25.00%	33.33%	116.67%	100.00%	-
NAPS	3.4326	3.2907	3.199	3.1732	3.0863	2.9508	2.592	20.57%
YoY %	4.31%	2.87%	0.81%	2.82%	4.59%	13.84%	-	-
Horiz. %	132.43%	126.96%	123.42%	122.42%	119.07%	113.84%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 646,742
RPS	62.96	276.87	202.10	133.76	64.56	206.34	142.42	-41.93%
YoY %	-77.26%	37.00%	51.09%	107.19%	-68.71%	44.88%	-	-
Horiz. %	44.21%	194.40%	141.90%	93.92%	45.33%	144.88%	100.00%	-
EPS	9.74	33.66	23.77	16.55	9.73	27.18	19.80	-37.65%
YoY %	-71.06%	41.61%	43.63%	70.09%	-64.20%	37.27%	-	-
Horiz. %	49.19%	170.00%	120.05%	83.59%	49.14%	137.27%	100.00%	-
DPS	3.41	13.08	11.37	3.41	4.55	15.93	13.66	-60.32%
YoY %	-73.93%	15.04%	233.43%	-25.05%	-71.44%	16.62%	-	-
Horiz. %	24.96%	95.75%	83.24%	24.96%	33.31%	116.62%	100.00%	-
NAPS	3.1231	2.9936	2.9105	2.8867	2.8076	2.6865	2.3607	20.49%
YoY %	4.33%	2.86%	0.82%	2.82%	4.51%	13.80%	-	-
Horiz. %	132.30%	126.81%	123.29%	122.28%	118.93%	113.80%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	4.12	4.12	2.60	2.35	3.04	3.66	4.36	-
P/RPS	5.95	1.35	1.17	1.60	4.28	1.61	2.79	65.60%
YoY %	340.74%	15.38%	-26.88%	-62.62%	165.84%	-42.29%	-	-
Horiz. %	213.26%	48.39%	41.94%	57.35%	153.41%	57.71%	100.00%	-
P/EPS	38.47	11.14	9.95	12.92	28.41	12.26	20.06	54.29%
YoY %	245.33%	11.96%	-22.99%	-54.52%	131.73%	-38.88%	-	-
Horiz. %	191.77%	55.53%	49.60%	64.41%	141.63%	61.12%	100.00%	-
EY	2.60	8.98	10.05	7.74	3.52	8.16	4.99	-35.22%
YoY %	-71.05%	-10.65%	29.84%	119.89%	-56.86%	63.53%	-	-
Horiz. %	52.10%	179.96%	201.40%	155.11%	70.54%	163.53%	100.00%	-
DY	0.91	3.49	4.81	1.60	1.64	4.78	3.44	-58.75%
YoY %	-73.93%	-27.44%	200.62%	-2.44%	-65.69%	38.95%	-	-
Horiz. %	26.45%	101.45%	139.83%	46.51%	47.67%	138.95%	100.00%	-
P/NAPS	1.20	1.25	0.81	0.74	0.98	1.24	1.68	-20.07%
YoY %	-4.00%	54.32%	9.46%	-24.49%	-20.97%	-26.19%	-	-
Horiz. %	71.43%	74.40%	48.21%	44.05%	58.33%	73.81%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	19/11/09	20/08/09	21/05/09	19/02/09	20/11/08	19/08/08	22/05/08	-
Price	4.13	4.20	3.36	2.54	2.16	3.32	4.72	-
P/RPS	5.97	1.38	1.51	1.73	3.04	1.46	3.02	57.44%
YoY %	332.61%	-8.61%	-12.72%	-43.09%	108.22%	-51.66%	-	-
Horiz. %	197.68%	45.70%	50.00%	57.28%	100.66%	48.34%	100.00%	-
P/EPS	38.56	11.35	12.86	13.96	20.19	11.12	21.71	46.61%
YoY %	239.74%	-11.74%	-7.88%	-30.86%	81.56%	-48.78%	-	-
Horiz. %	177.61%	52.28%	59.24%	64.30%	93.00%	51.22%	100.00%	-
EY	2.59	8.81	7.78	7.16	4.95	8.99	4.61	-31.88%
YoY %	-70.60%	13.24%	8.66%	44.65%	-44.94%	95.01%	-	-
Horiz. %	56.18%	191.11%	168.76%	155.31%	107.38%	195.01%	100.00%	-
DY	0.91	3.42	3.72	1.48	2.31	5.27	3.18	-56.54%
YoY %	-73.39%	-8.06%	151.35%	-35.93%	-56.17%	65.72%	-	-
Horiz. %	28.62%	107.55%	116.98%	46.54%	72.64%	165.72%	100.00%	-
P/NAPS	1.20	1.28	1.05	0.80	0.70	1.13	1.82	-24.22%
YoY %	-6.25%	21.90%	31.25%	14.29%	-38.05%	-37.91%	-	-
Horiz. %	65.93%	70.33%	57.69%	43.96%	38.46%	62.09%	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