[YTLCMT] QoQ 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- 12.63%
YoY- 44.86%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 544,687 635,043 542,261 560,698 462,997 494,104 428,982 17.23%
PBT 103,365 126,722 127,258 122,274 107,636 104,243 105,708 -1.48%
Tax -27,426 -46,400 -29,608 -31,223 -27,659 -23,968 -22,385 14.48%
NP 75,939 80,322 97,650 91,051 79,977 80,275 83,323 -5.99%
-
NP to SH 75,798 80,102 97,402 81,793 72,621 67,267 76,114 -0.27%
-
Tax Rate 26.53% 36.62% 23.27% 25.54% 25.70% 22.99% 21.18% -
Total Cost 468,748 554,721 444,611 469,647 383,020 413,829 345,659 22.49%
-
Net Worth 3,365,657 3,211,137 3,114,886 3,013,426 2,832,784 2,118,697 2,644,008 17.43%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 26,515 13,267 26,487 26,464 26,491 13,277 26,477 0.09%
Div Payout % 34.98% 16.56% 27.19% 32.36% 36.48% 19.74% 34.79% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 3,365,657 3,211,137 3,114,886 3,013,426 2,832,784 2,118,697 2,644,008 17.43%
NOSH 707,070 705,744 706,323 705,720 706,429 706,232 706,066 0.09%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 13.94% 12.65% 18.01% 16.24% 17.27% 16.25% 19.42% -
ROE 2.25% 2.49% 3.13% 2.71% 2.56% 3.17% 2.88% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 77.03 89.98 76.77 79.45 65.54 69.96 60.76 17.12%
EPS 10.72 11.35 13.79 11.59 10.28 9.53 10.78 -0.37%
DPS 3.75 1.88 3.75 3.75 3.75 1.88 3.75 0.00%
NAPS 4.76 4.55 4.41 4.27 4.01 3.00 3.7447 17.32%
Adjusted Per Share Value based on latest NOSH - 705,720
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 76.62 89.33 76.28 78.87 65.13 69.50 60.34 17.24%
EPS 10.66 11.27 13.70 11.51 10.22 9.46 10.71 -0.31%
DPS 3.73 1.87 3.73 3.72 3.73 1.87 3.72 0.17%
NAPS 4.7343 4.5169 4.3815 4.2388 3.9847 2.9803 3.7192 17.43%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
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 5.65 5.92 6.34 5.99 6.41 5.53 7.01 -13.38%
P/EPS 40.58 46.96 35.32 41.07 40.86 40.63 39.52 1.77%
EY 2.46 2.13 2.83 2.43 2.45 2.46 2.53 -1.85%
DY 0.86 0.35 0.77 0.79 0.89 0.49 0.88 -1.51%
P/NAPS 0.91 1.17 1.10 1.11 1.05 1.29 1.14 -13.93%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
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 5.78 5.26 7.19 6.00 7.29 5.79 6.27 -5.27%
P/EPS 41.51 41.67 40.03 41.16 46.50 42.52 35.34 11.31%
EY 2.41 2.40 2.50 2.43 2.15 2.35 2.83 -10.14%
DY 0.84 0.40 0.68 0.79 0.78 0.46 0.98 -9.75%
P/NAPS 0.93 1.04 1.25 1.12 1.19 1.35 1.02 -5.96%

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