[YTLCMT] YoY Cumulative Quarter 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- 112.63%
YoY- 22.81%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 1,148,370 1,023,695 931,233 950,926 636,783 545,819 501,431 14.80%
PBT 227,095 229,911 201,275 171,722 139,269 100,753 81,027 18.73%
Tax -58,714 -58,882 -53,729 -43,355 -35,091 -25,725 -5,789 47.10%
NP 168,381 171,029 147,546 128,367 104,178 75,028 75,238 14.36%
-
NP to SH 167,932 154,414 125,737 117,639 95,248 71,772 72,557 15.00%
-
Tax Rate 25.85% 25.61% 26.69% 25.25% 25.20% 25.53% 7.14% -
Total Cost 979,989 852,666 783,687 822,559 532,605 470,791 426,193 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 - 52,929 52,889 24,252 64,794 - - -
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 4.83% 5.12% 5.06% 5.73% 5.74% 4.36% 5.74% -
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 162.34 145.05 132.05 147.04 98.28 82.51 103.66 7.75%
EPS 23.74 21.88 17.83 18.19 14.70 10.85 15.00 7.94%
DPS 0.00 7.50 7.50 3.75 10.00 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 - 705,720
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 161.54 144.00 130.99 133.76 89.57 76.78 70.53 14.80%
EPS 23.62 21.72 17.69 16.55 13.40 10.10 10.21 14.99%
DPS 0.00 7.45 7.44 3.41 9.11 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 2.76 3.28 3.24 1.60 5.09 4.85 2.22 3.69%
P/EPS 18.87 21.76 24.00 12.92 34.01 36.87 15.33 3.52%
EY 5.30 4.60 4.17 7.74 2.94 2.71 6.52 -3.39%
DY 0.00 1.58 1.75 1.60 2.00 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 2.90 3.29 3.07 1.73 4.90 5.43 2.32 3.78%
P/EPS 19.80 21.80 22.77 13.96 32.79 41.29 16.00 3.61%
EY 5.05 4.59 4.39 7.16 3.05 2.42 6.25 -3.48%
DY 0.00 1.57 1.85 1.48 2.07 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