[YTLCMT] QoQ TTM Result on 30-Sep-2010 [#1]

Stock
[YTLCMT] YTL CEMENT BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 1.24%
YoY- 13.83%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 2,200,999 2,060,060 1,946,781 1,869,694 1,854,319 1,891,759 1,948,601 8.48%
PBT 483,890 461,411 439,861 412,383 411,226 421,636 389,898 15.53%
Tax -134,890 -112,458 -105,235 -99,918 -100,083 -109,110 -105,858 17.58%
NP 349,000 348,953 334,626 312,465 311,143 312,526 284,040 14.76%
-
NP to SH 331,918 319,083 297,795 272,465 269,118 272,118 247,374 21.71%
-
Tax Rate 27.88% 24.37% 23.92% 24.23% 24.34% 25.88% 27.15% -
Total Cost 1,851,999 1,711,107 1,612,155 1,557,229 1,543,176 1,579,233 1,664,561 7.39%
-
Net Worth 3,211,137 3,114,886 3,013,426 2,832,784 2,118,697 2,644,008 2,484,371 18.71%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 92,710 92,719 92,710 92,679 90,444 89,321 87,106 4.25%
Div Payout % 27.93% 29.06% 31.13% 34.02% 33.61% 32.82% 35.21% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 3,211,137 3,114,886 3,013,426 2,832,784 2,118,697 2,644,008 2,484,371 18.71%
NOSH 705,744 706,323 705,720 706,429 706,232 706,066 704,906 0.07%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 15.86% 16.94% 17.19% 16.71% 16.78% 16.52% 14.58% -
ROE 10.34% 10.24% 9.88% 9.62% 12.70% 10.29% 9.96% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 311.87 291.66 275.86 264.67 262.57 267.93 276.43 8.39%
EPS 47.03 45.18 42.20 38.57 38.11 38.54 35.09 21.62%
DPS 13.13 13.13 13.13 13.13 12.81 12.65 12.36 4.12%
NAPS 4.55 4.41 4.27 4.01 3.00 3.7447 3.5244 18.61%
Adjusted Per Share Value based on latest NOSH - 706,429
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 309.60 289.78 273.84 263.00 260.84 266.10 274.10 8.48%
EPS 46.69 44.88 41.89 38.33 37.86 38.28 34.80 21.71%
DPS 13.04 13.04 13.04 13.04 12.72 12.56 12.25 4.26%
NAPS 4.5169 4.3815 4.2388 3.9847 2.9803 3.7192 3.4946 18.71%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 5.33 4.87 4.76 4.20 3.87 4.26 4.28 -
P/RPS 1.71 1.67 1.73 1.59 1.47 1.59 1.55 6.78%
P/EPS 11.33 10.78 11.28 10.89 10.16 11.05 12.20 -4.82%
EY 8.82 9.28 8.86 9.18 9.85 9.05 8.20 4.99%
DY 2.46 2.70 2.76 3.13 3.31 2.97 2.89 -10.20%
P/NAPS 1.17 1.10 1.11 1.05 1.29 1.14 1.21 -2.22%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 26/05/11 24/02/11 25/11/10 19/08/10 27/05/10 25/02/10 -
Price 4.73 5.52 4.77 4.78 4.05 3.81 4.06 -
P/RPS 1.52 1.89 1.73 1.81 1.54 1.42 1.47 2.26%
P/EPS 10.06 12.22 11.30 12.39 10.63 9.89 11.57 -8.92%
EY 9.94 8.18 8.85 8.07 9.41 10.12 8.64 9.82%
DY 2.78 2.38 2.75 2.75 3.16 3.32 3.04 -5.80%
P/NAPS 1.04 1.25 1.12 1.19 1.35 1.02 1.15 -6.50%

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