[YTLCMT] YoY Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[YTLCMT] YTL CEMENT BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -4.22%
YoY- 20.07%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 2,087,942 1,813,620 1,915,666 1,349,930 1,111,764 1,028,166 637,701 21.84%
PBT 476,225 409,310 327,589 280,149 214,880 156,544 82,722 33.85%
Tax -117,986 -101,486 -83,317 -69,666 -54,068 -13,728 -4,806 70.43%
NP 358,238 307,824 244,272 210,482 160,812 142,816 77,916 28.93%
-
NP to SH 335,756 269,133 225,345 187,680 149,248 138,400 77,916 27.55%
-
Tax Rate 24.78% 24.79% 25.43% 24.87% 25.16% 8.77% 5.81% -
Total Cost 1,729,704 1,505,796 1,671,394 1,139,448 950,952 885,350 559,785 20.67%
-
Net Worth 3,113,296 2,641,047 2,069,115 1,678,242 1,639,836 967,381 587,347 32.02%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 105,894 105,791 107,800 129,494 44,000 - - -
Div Payout % 31.54% 39.31% 47.84% 69.00% 29.48% - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 3,113,296 2,641,047 2,069,115 1,678,242 1,639,836 967,381 587,347 32.02%
NOSH 705,963 705,276 646,800 647,470 660,000 483,690 413,566 9.31%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 17.16% 16.97% 12.75% 15.59% 14.46% 13.89% 12.22% -
ROE 10.78% 10.19% 10.89% 11.18% 9.10% 14.31% 13.27% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 295.76 257.15 296.18 208.49 168.45 212.57 154.20 11.46%
EPS 47.56 38.16 34.84 28.99 22.61 20.93 18.84 16.67%
DPS 15.00 15.00 16.67 20.00 6.67 0.00 0.00 -
NAPS 4.41 3.7447 3.199 2.592 2.4846 2.00 1.4202 20.77%
Adjusted Per Share Value based on latest NOSH - 646,977
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 293.70 255.11 269.47 189.89 156.39 144.63 89.70 21.84%
EPS 47.23 37.86 31.70 26.40 20.99 19.47 10.96 27.55%
DPS 14.90 14.88 15.16 18.22 6.19 0.00 0.00 -
NAPS 4.3793 3.715 2.9105 2.3607 2.3067 1.3608 0.8262 32.02%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 4.87 4.26 2.60 4.36 4.38 2.43 2.74 -
P/RPS 1.65 1.66 0.88 2.09 2.60 1.14 1.78 -1.25%
P/EPS 10.24 11.16 7.46 15.04 19.37 8.49 14.54 -5.67%
EY 9.77 8.96 13.40 6.65 5.16 11.78 6.88 6.01%
DY 3.08 3.52 6.41 4.59 1.52 0.00 0.00 -
P/NAPS 1.10 1.14 0.81 1.68 1.76 1.22 1.93 -8.94%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 26/05/11 27/05/10 21/05/09 22/05/08 24/05/07 18/05/06 27/05/05 -
Price 5.52 3.81 3.36 4.72 5.65 2.37 2.30 -
P/RPS 1.87 1.48 1.13 2.26 3.35 1.11 1.49 3.85%
P/EPS 11.61 9.98 9.64 16.28 24.99 8.28 12.21 -0.83%
EY 8.62 10.02 10.37 6.14 4.00 12.07 8.19 0.85%
DY 2.72 3.94 4.96 4.24 1.18 0.00 0.00 -
P/NAPS 1.25 1.02 1.05 1.82 2.27 1.19 1.62 -4.22%

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