[YTLCMT] QoQ TTM 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- 9.3%
YoY- 20.38%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 2,282,689 2,200,999 2,060,060 1,946,781 1,869,694 1,854,319 1,891,759 13.32%
PBT 479,619 483,890 461,411 439,861 412,383 411,226 421,636 8.96%
Tax -134,657 -134,890 -112,458 -105,235 -99,918 -100,083 -109,110 15.04%
NP 344,962 349,000 348,953 334,626 312,465 311,143 312,526 6.79%
-
NP to SH 335,095 331,918 319,083 297,795 272,465 269,118 272,118 14.87%
-
Tax Rate 28.08% 27.88% 24.37% 23.92% 24.23% 24.34% 25.88% -
Total Cost 1,937,727 1,851,999 1,711,107 1,612,155 1,557,229 1,543,176 1,579,233 14.59%
-
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 92,734 92,710 92,719 92,710 92,679 90,444 89,321 2.52%
Div Payout % 27.67% 27.93% 29.06% 31.13% 34.02% 33.61% 32.82% -
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 15.11% 15.86% 16.94% 17.19% 16.71% 16.78% 16.52% -
ROE 9.96% 10.34% 10.24% 9.88% 9.62% 12.70% 10.29% -
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 322.84 311.87 291.66 275.86 264.67 262.57 267.93 13.22%
EPS 47.39 47.03 45.18 42.20 38.57 38.11 38.54 14.76%
DPS 13.13 13.13 13.13 13.13 13.13 12.81 12.65 2.51%
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 321.09 309.60 289.78 273.84 263.00 260.84 266.10 13.32%
EPS 47.14 46.69 44.88 41.89 38.33 37.86 38.28 14.87%
DPS 13.04 13.04 13.04 13.04 13.04 12.72 12.56 2.52%
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 1.35 1.71 1.67 1.73 1.59 1.47 1.59 -10.32%
P/EPS 9.18 11.33 10.78 11.28 10.89 10.16 11.05 -11.61%
EY 10.89 8.82 9.28 8.86 9.18 9.85 9.05 13.11%
DY 3.02 2.46 2.70 2.76 3.13 3.31 2.97 1.11%
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 1.38 1.52 1.89 1.73 1.81 1.54 1.42 -1.88%
P/EPS 9.39 10.06 12.22 11.30 12.39 10.63 9.89 -3.39%
EY 10.65 9.94 8.18 8.85 8.07 9.41 10.12 3.45%
DY 2.95 2.78 2.38 2.75 2.75 3.16 3.32 -7.56%
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