[YTLCMT] QoQ TTM Result on 30-Jun-2009 [#4]

Stock
[YTLCMT] YTL CEMENT BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 8.03%
YoY- 23.82%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 1,891,759 1,948,601 1,956,966 1,968,294 1,891,210 1,781,051 1,604,611 11.61%
PBT 421,636 389,898 365,009 360,344 325,628 322,501 315,419 21.36%
Tax -109,110 -105,858 -97,965 -95,483 -88,238 -86,264 -82,958 20.06%
NP 312,526 284,040 267,044 264,861 237,390 236,237 232,461 21.83%
-
NP to SH 272,118 247,374 239,352 239,276 221,488 215,630 211,029 18.48%
-
Tax Rate 25.88% 27.15% 26.84% 26.50% 27.10% 26.75% 26.30% -
Total Cost 1,579,233 1,664,561 1,689,922 1,703,433 1,653,820 1,544,814 1,372,150 9.83%
-
Net Worth 2,644,008 2,484,371 2,220,260 2,153,356 2,069,680 2,052,242 1,995,941 20.63%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 89,321 87,106 84,924 93,004 97,014 105,076 145,580 -27.81%
Div Payout % 32.82% 35.21% 35.48% 38.87% 43.80% 48.73% 68.99% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 2,644,008 2,484,371 2,220,260 2,153,356 2,069,680 2,052,242 1,995,941 20.63%
NOSH 706,066 704,906 646,816 646,537 646,977 646,742 646,710 6.03%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 16.52% 14.58% 13.65% 13.46% 12.55% 13.26% 14.49% -
ROE 10.29% 9.96% 10.78% 11.11% 10.70% 10.51% 10.57% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 267.93 276.43 302.55 304.44 292.31 275.39 248.12 5.25%
EPS 38.54 35.09 37.00 37.01 34.23 33.34 32.63 11.74%
DPS 12.65 12.36 13.13 14.38 15.00 16.25 22.50 -31.90%
NAPS 3.7447 3.5244 3.4326 3.3306 3.199 3.1732 3.0863 13.77%
Adjusted Per Share Value based on latest NOSH - 646,537
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 266.10 274.10 275.28 276.87 266.03 250.53 225.71 11.61%
EPS 38.28 34.80 33.67 33.66 31.16 30.33 29.68 18.50%
DPS 12.56 12.25 11.95 13.08 13.65 14.78 20.48 -27.83%
NAPS 3.7192 3.4946 3.1231 3.029 2.9113 2.8868 2.8076 20.63%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 4.26 4.28 4.12 4.12 2.60 2.35 3.04 -
P/RPS 1.59 1.55 1.36 1.35 0.89 0.85 1.23 18.68%
P/EPS 11.05 12.20 11.13 11.13 7.59 7.05 9.32 12.03%
EY 9.05 8.20 8.98 8.98 13.17 14.19 10.73 -10.74%
DY 2.97 2.89 3.19 3.49 5.77 6.91 7.40 -45.61%
P/NAPS 1.14 1.21 1.20 1.24 0.81 0.74 0.98 10.61%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 19/11/09 20/08/09 21/05/09 19/02/09 20/11/08 -
Price 3.81 4.06 4.13 4.20 3.36 2.54 2.16 -
P/RPS 1.42 1.47 1.37 1.38 1.15 0.92 0.87 38.66%
P/EPS 9.89 11.57 11.16 11.35 9.81 7.62 6.62 30.71%
EY 10.12 8.64 8.96 8.81 10.19 13.13 15.11 -23.46%
DY 3.32 3.04 3.18 3.42 4.46 6.40 10.42 -53.38%
P/NAPS 1.02 1.15 1.20 1.26 1.05 0.80 0.70 28.55%

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