[YTLCMT] YoY Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[YTLCMT] YTL CEMENT BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -9.25%
YoY- 6.88%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 2,296,740 2,047,390 1,862,466 1,901,852 1,273,566 1,091,638 1,002,862 14.80%
PBT 454,190 459,822 402,550 343,444 278,538 201,506 162,054 18.73%
Tax -117,428 -117,764 -107,458 -86,710 -70,182 -51,450 -11,578 47.10%
NP 336,762 342,058 295,092 256,734 208,356 150,056 150,476 14.36%
-
NP to SH 335,864 308,828 251,474 235,278 190,496 143,544 145,114 15.00%
-
Tax Rate 25.85% 25.61% 26.69% 25.25% 25.20% 25.53% 7.14% -
Total Cost 1,959,978 1,705,332 1,567,374 1,645,118 1,065,210 941,582 852,386 14.87%
-
Net Worth 3,480,309 3,013,472 2,485,403 2,052,182 1,659,129 1,645,794 1,263,459 18.38%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - 105,859 105,779 48,504 129,589 - - -
Div Payout % - 34.28% 42.06% 20.62% 68.03% - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 3,480,309 3,013,472 2,485,403 2,052,182 1,659,129 1,645,794 1,263,459 18.38%
NOSH 707,379 705,731 705,199 646,723 647,945 661,493 483,713 6.53%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 14.66% 16.71% 15.84% 13.50% 16.36% 13.75% 15.00% -
ROE 9.65% 10.25% 10.12% 11.46% 11.48% 8.72% 11.49% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 324.68 290.11 264.10 294.08 196.55 165.03 207.33 7.75%
EPS 47.48 43.76 35.66 36.38 29.40 21.70 30.00 7.94%
DPS 0.00 15.00 15.00 7.50 20.00 0.00 0.00 -
NAPS 4.92 4.27 3.5244 3.1732 2.5606 2.488 2.612 11.12%
Adjusted Per Share Value based on latest NOSH - 704,906
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 323.07 288.00 261.98 267.52 179.15 153.55 141.07 14.80%
EPS 47.24 43.44 35.37 33.10 26.80 20.19 20.41 15.00%
DPS 0.00 14.89 14.88 6.82 18.23 0.00 0.00 -
NAPS 4.8956 4.2389 3.4961 2.8867 2.3338 2.3151 1.7772 18.38%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 4.48 4.76 4.28 2.35 5.00 4.00 2.30 -
P/RPS 1.38 1.64 1.62 0.80 2.54 2.42 1.11 3.69%
P/EPS 9.44 10.88 12.00 6.46 17.01 18.43 7.67 3.51%
EY 10.60 9.19 8.33 15.48 5.88 5.43 13.04 -3.39%
DY 0.00 3.15 3.50 3.19 4.00 0.00 0.00 -
P/NAPS 0.91 1.11 1.21 0.74 1.95 1.61 0.88 0.56%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 23/02/12 24/02/11 25/02/10 19/02/09 22/02/08 08/02/07 23/02/06 -
Price 4.70 4.77 4.06 2.54 4.82 4.48 2.40 -
P/RPS 1.45 1.64 1.54 0.86 2.45 2.71 1.16 3.78%
P/EPS 9.90 10.90 11.39 6.98 16.39 20.65 8.00 3.61%
EY 10.10 9.17 8.78 14.32 6.10 4.84 12.50 -3.48%
DY 0.00 3.14 3.69 2.95 4.15 0.00 0.00 -
P/NAPS 0.96 1.12 1.15 0.80 1.88 1.80 0.92 0.71%

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