[YTLCMT] YoY Cumulative 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- 43.67%
YoY- 20.07%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 1,565,957 1,360,215 1,436,750 1,012,448 833,823 771,125 478,276 21.84%
PBT 357,169 306,983 245,692 210,112 161,160 117,408 62,042 33.85%
Tax -88,490 -76,115 -62,488 -52,250 -40,551 -10,296 -3,605 70.43%
NP 268,679 230,868 183,204 157,862 120,609 107,112 58,437 28.93%
-
NP to SH 251,817 201,850 169,009 140,760 111,936 103,800 58,437 27.55%
-
Tax Rate 24.78% 24.79% 25.43% 24.87% 25.16% 8.77% 5.81% -
Total Cost 1,297,278 1,129,347 1,253,546 854,586 713,214 664,013 419,839 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 79,420 79,343 80,850 97,120 33,000 - - -
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 8.09% 7.64% 8.17% 8.39% 6.83% 10.73% 9.95% -
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 221.82 192.86 222.13 156.37 126.34 159.43 115.65 11.46%
EPS 35.67 28.62 26.13 21.74 16.96 15.70 14.13 16.67%
DPS 11.25 11.25 12.50 15.00 5.00 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 220.27 191.33 202.10 142.42 117.29 108.47 67.28 21.84%
EPS 35.42 28.39 23.77 19.80 15.75 14.60 8.22 27.55%
DPS 11.17 11.16 11.37 13.66 4.64 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 2.20 2.21 1.17 2.79 3.47 1.52 2.37 -1.23%
P/EPS 13.65 14.88 9.95 20.06 25.83 11.32 19.39 -5.67%
EY 7.32 6.72 10.05 4.99 3.87 8.83 5.16 5.99%
DY 2.31 2.64 4.81 3.44 1.14 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 2.49 1.98 1.51 3.02 4.47 1.49 1.99 3.80%
P/EPS 15.48 13.31 12.86 21.71 33.31 11.04 16.28 -0.83%
EY 6.46 7.51 7.78 4.61 3.00 9.05 6.14 0.84%
DY 2.04 2.95 3.72 3.18 0.88 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