[YTLCMT] QoQ TTM Result on 30-Jun-2008 [#4]

Stock
[YTLCMT] YTL CEMENT BHD
Announcement Date
19-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 2.19%
YoY- 20.57%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 1,891,210 1,781,051 1,604,611 1,466,908 1,328,666 1,241,006 1,187,387 36.34%
PBT 325,628 322,501 315,419 290,048 285,219 274,783 260,016 16.16%
Tax -88,238 -86,264 -82,958 -78,000 -70,533 -68,200 -65,852 21.51%
NP 237,390 236,237 232,461 212,048 214,686 206,583 194,164 14.32%
-
NP to SH 221,488 215,630 211,029 193,238 189,096 183,748 173,921 17.47%
-
Tax Rate 27.10% 26.75% 26.30% 26.89% 24.73% 24.82% 25.33% -
Total Cost 1,653,820 1,544,814 1,372,150 1,254,860 1,113,980 1,034,423 993,223 40.44%
-
Net Worth 2,069,680 2,052,242 1,995,941 1,293,180 1,675,669 1,658,149 1,721,453 13.05%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 97,014 105,076 145,580 113,244 162,176 162,666 97,910 -0.61%
Div Payout % 43.80% 48.73% 68.99% 58.60% 85.76% 88.53% 56.30% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 2,069,680 2,052,242 1,995,941 1,293,180 1,675,669 1,658,149 1,721,453 13.05%
NOSH 646,977 646,742 646,710 646,590 646,477 647,562 648,259 -0.13%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 12.55% 13.26% 14.49% 14.46% 16.16% 16.65% 16.35% -
ROE 10.70% 10.51% 10.57% 14.94% 11.28% 11.08% 10.10% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 292.31 275.39 248.12 226.87 205.52 191.64 183.17 36.52%
EPS 34.23 33.34 32.63 29.89 29.25 28.38 26.83 17.61%
DPS 15.00 16.25 22.50 17.50 25.00 25.00 15.00 0.00%
NAPS 3.199 3.1732 3.0863 2.00 2.592 2.5606 2.6555 13.20%
Adjusted Per Share Value based on latest NOSH - 646,590
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 266.03 250.53 225.71 206.34 186.90 174.57 167.02 36.34%
EPS 31.16 30.33 29.68 27.18 26.60 25.85 24.46 17.49%
DPS 13.65 14.78 20.48 15.93 22.81 22.88 13.77 -0.58%
NAPS 2.9113 2.8868 2.8076 1.819 2.3571 2.3324 2.4215 13.05%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 2.60 2.35 3.04 3.66 4.36 5.00 4.94 -
P/RPS 0.89 0.85 1.23 1.61 2.12 2.61 2.70 -52.24%
P/EPS 7.59 7.05 9.32 12.25 14.91 17.62 18.41 -44.57%
EY 13.17 14.19 10.73 8.17 6.71 5.68 5.43 80.42%
DY 5.77 6.91 7.40 4.78 5.73 5.00 3.04 53.23%
P/NAPS 0.81 0.74 0.98 1.83 1.68 1.95 1.86 -42.51%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 21/05/09 19/02/09 20/11/08 19/08/08 22/05/08 22/02/08 22/11/07 -
Price 3.36 2.54 2.16 3.32 4.72 4.82 5.00 -
P/RPS 1.15 0.92 0.87 1.46 2.30 2.52 2.73 -43.77%
P/EPS 9.81 7.62 6.62 11.11 16.14 16.99 18.64 -34.78%
EY 10.19 13.13 15.11 9.00 6.20 5.89 5.37 53.21%
DY 4.46 6.40 10.42 5.27 5.30 5.19 3.00 30.22%
P/NAPS 1.05 0.80 0.70 1.66 1.82 1.88 1.88 -32.15%

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