[YTLCMT] YoY TTM Result on 31-Dec-2011 [#2]

Stock
[YTLCMT] YTL CEMENT BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 3.09%
YoY- 16.0%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 2,325,673 1,946,781 1,948,601 1,781,051 1,241,006 1,106,333 888,404 17.38%
PBT 481,074 439,861 389,898 322,501 274,783 177,861 96,298 30.73%
Tax -134,721 -105,235 -105,858 -86,264 -68,200 -22,219 -8,749 57.69%
NP 346,353 334,626 284,040 236,237 206,583 155,642 87,549 25.74%
-
NP to SH 345,436 297,795 247,374 215,630 183,748 137,241 84,868 26.34%
-
Tax Rate 28.00% 23.92% 27.15% 26.75% 24.82% 12.49% 9.09% -
Total Cost 1,979,320 1,612,155 1,664,561 1,544,814 1,034,423 950,691 800,855 16.26%
-
Net Worth 3,497,679 3,013,426 2,484,371 2,052,242 1,658,149 1,643,191 1,264,776 18.46%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 66,270 92,710 87,106 105,076 162,666 48,434 48,677 5.27%
Div Payout % 19.18% 31.13% 35.21% 48.73% 88.53% 35.29% 57.36% -
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 3,497,679 3,013,426 2,484,371 2,052,242 1,658,149 1,643,191 1,264,776 18.46%
NOSH 710,910 705,720 704,906 646,742 647,562 660,446 484,217 6.60%
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 14.89% 17.19% 14.58% 13.26% 16.65% 14.07% 9.85% -
ROE 9.88% 9.88% 9.96% 10.51% 11.08% 8.35% 6.71% -
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 327.14 275.86 276.43 275.39 191.64 167.51 183.47 10.11%
EPS 48.59 42.20 35.09 33.34 28.38 20.78 17.53 18.51%
DPS 9.38 13.13 12.36 16.25 25.00 7.33 10.00 -1.06%
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 - 710,910
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 327.14 273.84 274.10 250.53 174.57 155.62 124.97 17.38%
EPS 48.59 41.89 34.80 30.33 25.85 19.30 11.94 26.34%
DPS 9.38 13.04 12.25 14.78 22.88 6.81 6.85 5.37%
NAPS 4.92 4.2388 3.4946 2.8868 2.3324 2.3114 1.7791 18.46%
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 1.37 1.73 1.55 0.85 2.61 2.39 1.25 1.53%
P/EPS 9.22 11.28 12.20 7.05 17.62 19.25 13.12 -5.70%
EY 10.85 8.86 8.20 14.19 5.68 5.20 7.62 6.06%
DY 2.09 2.76 2.89 6.91 5.00 1.83 4.35 -11.49%
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 1.44 1.73 1.47 0.92 2.52 2.67 1.31 1.58%
P/EPS 9.67 11.30 11.57 7.62 16.99 21.56 13.69 -5.62%
EY 10.34 8.85 8.64 13.13 5.89 4.64 7.30 5.97%
DY 2.00 2.75 3.04 6.40 5.19 1.64 4.17 -11.52%
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