[YTLCMT] YoY TTM Result on 30-Jun-2009 [#4]

Stock
[YTLCMT] YTL CEMENT BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 8.03%
YoY- 23.82%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 2,200,999 1,854,319 1,968,294 1,466,908 1,150,041 1,061,946 677,064 21.70%
PBT 483,890 411,226 360,344 290,048 236,269 158,134 75,375 36.30%
Tax -134,890 -100,083 -95,483 -78,000 -58,835 -2,282 -9,722 54.98%
NP 349,000 311,143 264,861 212,048 177,434 155,852 65,653 32.09%
-
NP to SH 331,918 269,118 239,276 193,238 160,273 138,026 65,653 30.99%
-
Tax Rate 27.88% 24.34% 26.50% 26.89% 24.90% 1.44% 12.90% -
Total Cost 1,851,999 1,543,176 1,703,433 1,254,860 972,607 906,094 611,411 20.27%
-
Net Worth 3,211,137 2,118,697 2,153,356 1,293,180 1,301,931 968,687 486,778 36.92%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 92,710 90,444 93,004 113,244 97,910 48,434 48,677 11.33%
Div Payout % 27.93% 33.61% 38.87% 58.60% 61.09% 35.09% 74.14% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 3,211,137 2,118,697 2,153,356 1,293,180 1,301,931 968,687 486,778 36.92%
NOSH 705,744 706,232 646,537 646,590 650,965 484,343 486,778 6.38%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 15.86% 16.78% 13.46% 14.46% 15.43% 14.68% 9.70% -
ROE 10.34% 12.70% 11.11% 14.94% 12.31% 14.25% 13.49% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 311.87 262.57 304.44 226.87 176.67 219.25 139.09 14.39%
EPS 47.03 38.11 37.01 29.89 24.62 28.50 13.49 23.12%
DPS 13.13 12.81 14.38 17.50 15.00 10.00 10.00 4.64%
NAPS 4.55 3.00 3.3306 2.00 2.00 2.00 1.00 28.71%
Adjusted Per Share Value based on latest NOSH - 646,537
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 309.60 260.84 276.87 206.34 161.77 149.38 95.24 21.70%
EPS 46.69 37.86 33.66 27.18 22.54 19.42 9.24 30.98%
DPS 13.04 12.72 13.08 15.93 13.77 6.81 6.85 11.32%
NAPS 4.5169 2.9803 3.029 1.819 1.8314 1.3626 0.6847 36.92%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 5.33 3.87 4.12 3.66 5.75 2.34 2.21 -
P/RPS 1.71 1.47 1.35 1.61 3.25 1.07 1.59 1.21%
P/EPS 11.33 10.16 11.13 12.25 23.35 8.21 16.39 -5.96%
EY 8.82 9.85 8.98 8.17 4.28 12.18 6.10 6.33%
DY 2.46 3.31 3.49 4.78 2.61 4.27 4.52 -9.63%
P/NAPS 1.17 1.29 1.24 1.83 2.88 1.17 2.21 -10.05%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 19/08/10 20/08/09 19/08/08 23/08/07 24/08/06 26/08/05 -
Price 4.73 4.05 4.20 3.32 4.90 2.42 2.15 -
P/RPS 1.52 1.54 1.38 1.46 2.77 1.10 1.55 -0.32%
P/EPS 10.06 10.63 11.35 11.11 19.90 8.49 15.94 -7.38%
EY 9.94 9.41 8.81 9.00 5.02 11.78 6.27 7.97%
DY 2.78 3.16 3.42 5.27 3.06 4.13 4.65 -8.21%
P/NAPS 1.04 1.35 1.26 1.66 2.45 1.21 2.15 -11.39%

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