[YTLCMT] QoQ Cumulative Quarter Result on 31-Dec-2010 [#2]

Stock

[YTLCMT] YTL CEMENT BHD

Announcement Date

24-Feb-2011

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

31-Dec-2010 [#2]

Profit Trend

QoQ- 112.63%

YoY- 22.81%

Quarter Report

ytlcmt2q311210(Final).pdf

Latest QR

Upcoming QR

YTLCMT's Result

YTLCMT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Cumulative Result
Revenue	544,687	2,201,000	1,565,957	1,023,695	462,997	1,854,319	1,360,215	-45.64%
YoY %	-75.25%	40.55%	52.97%	121.10%	-75.03%	36.33%	-	-
Horiz. %	40.04%	161.81%	115.13%	75.26%	34.04%	136.33%	100.00%	-
PBT	103,365	483,891	357,169	229,911	107,636	411,226	306,983	-51.56%
YoY %	-78.64%	35.48%	55.35%	113.60%	-73.83%	33.96%	-	-
Horiz. %	33.67%	157.63%	116.35%	74.89%	35.06%	133.96%	100.00%	-
Tax	-27,426	-134,890	-88,490	-58,882	-27,659	-100,083	-76,115	-49.33%
YoY %	79.67%	-52.44%	-50.28%	-112.89%	72.36%	-31.49%	-	-
Horiz. %	36.03%	177.22%	116.26%	77.36%	36.34%	131.49%	100.00%	-
NP	75,939	349,001	268,679	171,029	79,977	311,143	230,868	-52.31%
YoY %	-78.24%	29.90%	57.10%	113.85%	-74.30%	34.77%	-	-
Horiz. %	32.89%	151.17%	116.38%	74.08%	34.64%	134.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	75,798	331,919	251,817	154,414	72,621	269,117	201,850	-47.91%
YoY %	-77.16%	31.81%	63.08%	112.63%	-73.02%	33.33%	-	-
Horiz. %	37.55%	164.44%	124.75%	76.50%	35.98%	133.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.53%	27.88%	24.78%	25.61%	25.70%	24.34%	24.79%	-
YoY %	-4.84%	12.51%	-3.24%	-0.35%	5.59%	-1.82%	-	-
Horiz. %	107.02%	112.46%	99.96%	103.31%	103.67%	98.18%	100.00%	-
Total Cost	468,748	1,851,999	1,297,278	852,666	383,020	1,543,176	1,129,347	-44.32%
YoY %	-74.69%	42.76%	52.14%	122.62%	-75.18%	36.64%	-	-
Horiz. %	41.51%	163.99%	114.87%	75.50%	33.92%	136.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,362,521	3,211,208	3,113,296	3,013,472	2,832,784	2,715,501	2,641,047	17.45%
YoY %	4.71%	3.14%	3.31%	6.38%	4.32%	2.82%	-	-
Horiz. %	127.32%	121.59%	117.88%	114.10%	107.26%	102.82%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	26,490	92,666	79,420	52,929	26,491	92,609	79,343	-51.84%
YoY %	-71.41%	16.68%	50.05%	99.80%	-71.39%	16.72%	-	-
Horiz. %	33.39%	116.79%	100.10%	66.71%	33.39%	116.72%	100.00%	-
Div Payout %	34.95%	27.92%	31.54%	34.28%	36.48%	34.41%	39.31%	-
YoY %	25.18%	-11.48%	-7.99%	-6.03%	6.02%	-12.47%	-	-
Horiz. %	88.91%	71.03%	80.23%	87.20%	92.80%	87.53%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	3,362,521	3,211,208	3,113,296	3,013,472	2,832,784	2,715,501	2,641,047	17.45%
YoY %	4.71%	3.14%	3.31%	6.38%	4.32%	2.82%	-	-
Horiz. %	127.32%	121.59%	117.88%	114.10%	107.26%	102.82%	100.00%	-
NOSH	706,411	705,760	705,963	705,731	706,429	705,325	705,276	0.10%
YoY %	0.09%	-0.03%	0.03%	-0.10%	0.16%	0.01%	-	-
Horiz. %	100.16%	100.07%	100.10%	100.06%	100.16%	100.01%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	13.94%	15.86%	17.16%	16.71%	17.27%	16.78%	16.97%	-
YoY %	-12.11%	-7.58%	2.69%	-3.24%	2.92%	-1.12%	-	-
Horiz. %	82.14%	93.46%	101.12%	98.47%	101.77%	98.88%	100.00%	-
ROE	2.25%	10.34%	8.09%	5.12%	2.56%	9.91%	7.64%	-
YoY %	-78.24%	27.81%	58.01%	100.00%	-74.17%	29.71%	-	-
Horiz. %	29.45%	135.34%	105.89%	67.02%	33.51%	129.71%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	77.11	311.86	221.82	145.05	65.54	262.90	192.86	-45.69%
YoY %	-75.27%	40.59%	52.93%	121.32%	-75.07%	36.32%	-	-
Horiz. %	39.98%	161.70%	115.02%	75.21%	33.98%	136.32%	100.00%	-
EPS	10.73	47.03	35.67	21.88	10.28	39.21	28.62	-47.97%
YoY %	-77.18%	31.85%	63.03%	112.84%	-73.78%	37.00%	-	-
Horiz. %	37.49%	164.33%	124.63%	76.45%	35.92%	137.00%	100.00%	-
DPS	3.75	13.13	11.25	7.50	3.75	13.13	11.25	-51.89%
YoY %	-71.44%	16.71%	50.00%	100.00%	-71.44%	16.71%	-	-
Horiz. %	33.33%	116.71%	100.00%	66.67%	33.33%	116.71%	100.00%	-
NAPS	4.76	4.55	4.41	4.27	4.01	3.85	3.7447	17.32%
YoY %	4.62%	3.17%	3.28%	6.48%	4.16%	2.81%	-	-
Horiz. %	127.11%	121.51%	117.77%	114.03%	107.08%	102.81%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 705,720
RPS	76.62	309.60	220.27	144.00	65.13	260.84	191.33	-45.63%
YoY %	-75.25%	40.55%	52.97%	121.10%	-75.03%	36.33%	-	-
Horiz. %	40.05%	161.81%	115.13%	75.26%	34.04%	136.33%	100.00%	-
EPS	10.66	46.69	35.42	21.72	10.22	37.86	28.39	-47.92%
YoY %	-77.17%	31.82%	63.08%	112.52%	-73.01%	33.36%	-	-
Horiz. %	37.55%	164.46%	124.76%	76.51%	36.00%	133.36%	100.00%	-
DPS	3.73	13.03	11.17	7.45	3.73	13.03	11.16	-51.80%
YoY %	-71.37%	16.65%	49.93%	99.73%	-71.37%	16.76%	-	-
Horiz. %	33.42%	116.76%	100.09%	66.76%	33.42%	116.76%	100.00%	-
NAPS	4.7299	4.517	4.3793	4.2389	3.9847	3.8198	3.715	17.45%
YoY %	4.71%	3.14%	3.31%	6.38%	4.32%	2.82%	-	-
Horiz. %	127.32%	121.59%	117.88%	114.10%	107.26%	102.82%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	4.35	5.33	4.87	4.76	4.20	3.87	4.26	-
P/RPS	5.64	1.71	2.20	3.28	6.41	1.47	2.21	86.64%
YoY %	229.82%	-22.27%	-32.93%	-48.83%	336.05%	-33.48%	-	-
Horiz. %	255.20%	77.38%	99.55%	148.42%	290.05%	66.52%	100.00%	-
P/EPS	40.54	11.33	13.65	21.76	40.86	10.14	14.88	94.94%
YoY %	257.81%	-17.00%	-37.27%	-46.74%	302.96%	-31.85%	-	-
Horiz. %	272.45%	76.14%	91.73%	146.24%	274.60%	68.15%	100.00%	-
EY	2.47	8.82	7.32	4.60	2.45	9.86	6.72	-48.65%
YoY %	-72.00%	20.49%	59.13%	87.76%	-75.15%	46.73%	-	-
Horiz. %	36.76%	131.25%	108.93%	68.45%	36.46%	146.73%	100.00%	-
DY	0.86	2.46	2.31	1.58	0.89	3.39	2.64	-52.62%
YoY %	-65.04%	6.49%	46.20%	77.53%	-73.75%	28.41%	-	-
Horiz. %	32.58%	93.18%	87.50%	59.85%	33.71%	128.41%	100.00%	-
P/NAPS	0.91	1.17	1.10	1.11	1.05	1.01	1.14	-13.93%
YoY %	-22.22%	6.36%	-0.90%	5.71%	3.96%	-11.40%	-	-
Horiz. %	79.82%	102.63%	96.49%	97.37%	92.11%	88.60%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	17/11/11	25/08/11	26/05/11	24/02/11	25/11/10	19/08/10	27/05/10	-
Price	4.45	4.73	5.52	4.77	4.78	4.05	3.81	-
P/RPS	5.77	1.52	2.49	3.29	7.29	1.54	1.98	103.88%
YoY %	279.61%	-38.96%	-24.32%	-54.87%	373.38%	-22.22%	-	-
Horiz. %	291.41%	76.77%	125.76%	166.16%	368.18%	77.78%	100.00%	-
P/EPS	41.47	10.06	15.48	21.80	46.50	10.61	13.31	113.17%
YoY %	312.23%	-35.01%	-28.99%	-53.12%	338.27%	-20.29%	-	-
Horiz. %	311.57%	75.58%	116.30%	163.79%	349.36%	79.71%	100.00%	-
EY	2.41	9.94	6.46	4.59	2.15	9.42	7.51	-53.09%
YoY %	-75.75%	53.87%	40.74%	113.49%	-77.18%	25.43%	-	-
Horiz. %	32.09%	132.36%	86.02%	61.12%	28.63%	125.43%	100.00%	-
DY	0.84	2.78	2.04	1.57	0.78	3.24	2.95	-56.68%
YoY %	-69.78%	36.27%	29.94%	101.28%	-75.93%	9.83%	-	-
Horiz. %	28.47%	94.24%	69.15%	53.22%	26.44%	109.83%	100.00%	-
P/NAPS	0.93	1.04	1.25	1.12	1.19	1.05	1.02	-5.96%
YoY %	-10.58%	-16.80%	11.61%	-5.88%	13.33%	2.94%	-	-
Horiz. %	91.18%	101.96%	122.55%	109.80%	116.67%	102.94%	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