[YTLCMT] YoY Annualized Quarter 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- 7.94%
YoY- 4.83%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 2,178,748 1,851,988 1,790,488 1,835,800 1,284,988 1,135,604 1,044,944 13.02%
PBT 413,460 430,544 425,916 407,256 305,772 210,784 180,504 14.80%
Tax -109,704 -110,636 -111,296 -101,368 -81,536 -53,468 -10,856 47.01%
NP 303,756 319,908 314,620 305,888 224,236 157,316 169,648 10.19%
-
NP to SH 303,192 290,484 277,096 276,792 205,628 151,036 160,264 11.20%
-
Tax Rate 26.53% 25.70% 26.13% 24.89% 26.67% 25.37% 6.01% -
Total Cost 1,874,992 1,532,080 1,475,868 1,529,912 1,060,752 978,288 875,296 13.53%
-
Net Worth 3,362,521 2,832,784 2,220,260 1,995,941 1,719,285 1,606,413 740,906 28.65%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 105,961 105,964 97,022 129,342 - - - -
Div Payout % 34.95% 36.48% 35.01% 46.73% - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 3,362,521 2,832,784 2,220,260 1,995,941 1,719,285 1,606,413 740,906 28.65%
NOSH 706,411 706,429 646,816 646,710 647,443 662,438 483,305 6.52%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 13.94% 17.27% 17.57% 16.66% 17.45% 13.85% 16.24% -
ROE 9.02% 10.25% 12.48% 13.87% 11.96% 9.40% 21.63% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 308.42 262.16 276.82 283.87 198.47 171.43 216.21 6.09%
EPS 42.92 41.12 42.84 42.80 31.76 22.80 33.16 4.39%
DPS 15.00 15.00 15.00 20.00 0.00 0.00 0.00 -
NAPS 4.76 4.01 3.4326 3.0863 2.6555 2.425 1.533 20.77%
Adjusted Per Share Value based on latest NOSH - 706,429
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 306.47 260.51 251.86 258.23 180.75 159.74 146.99 13.02%
EPS 42.65 40.86 38.98 38.93 28.92 21.25 22.54 11.20%
DPS 14.91 14.91 13.65 18.19 0.00 0.00 0.00 -
NAPS 4.7299 3.9847 3.1231 2.8076 2.4184 2.2597 1.0422 28.65%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 4.35 4.20 4.12 3.04 4.94 2.48 2.24 -
P/RPS 1.41 1.60 1.49 1.07 2.49 1.45 1.04 5.20%
P/EPS 10.14 10.21 9.62 7.10 15.55 10.88 6.76 6.98%
EY 9.87 9.79 10.40 14.08 6.43 9.19 14.80 -6.52%
DY 3.45 3.57 3.64 6.58 0.00 0.00 0.00 -
P/NAPS 0.91 1.05 1.20 0.98 1.86 1.02 1.46 -7.57%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 17/11/11 25/11/10 19/11/09 20/11/08 22/11/07 19/12/06 24/11/05 -
Price 4.45 4.78 4.13 2.16 5.00 3.60 2.35 -
P/RPS 1.44 1.82 1.49 0.76 2.52 2.10 1.09 4.74%
P/EPS 10.37 11.62 9.64 5.05 15.74 15.79 7.09 6.53%
EY 9.64 8.60 10.37 19.81 6.35 6.33 14.11 -6.14%
DY 3.37 3.14 3.63 9.26 0.00 0.00 0.00 -
P/NAPS 0.93 1.19 1.20 0.70 1.88 1.48 1.53 -7.95%

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