[YTLCMT] YoY TTM Result on 31-Mar-2010 [#3]

Stock
[YTLCMT] YTL CEMENT BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 10.0%
YoY- 22.86%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 2,060,060 1,891,759 1,891,210 1,328,666 1,124,644 969,914 629,307 21.84%
PBT 461,411 421,636 325,628 285,219 201,887 130,740 91,153 31.01%
Tax -112,458 -109,110 -88,238 -70,533 -32,538 -16,413 -8,239 54.56%
NP 348,953 312,526 237,390 214,686 169,349 114,327 82,914 27.05%
-
NP to SH 319,083 272,118 221,488 189,096 146,163 111,014 82,914 25.17%
-
Tax Rate 24.37% 25.88% 27.10% 24.73% 16.12% 12.55% 9.04% -
Total Cost 1,711,107 1,579,233 1,653,820 1,113,980 955,295 855,587 546,393 20.94%
-
Net Worth 3,114,886 2,644,008 2,069,680 1,675,669 1,630,579 968,744 682,767 28.76%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 92,719 89,321 97,014 162,176 81,248 48,677 18,048 31.34%
Div Payout % 29.06% 32.82% 43.80% 85.76% 55.59% 43.85% 21.77% -
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 3,114,886 2,644,008 2,069,680 1,675,669 1,630,579 968,744 682,767 28.76%
NOSH 706,323 706,066 646,977 646,477 656,274 484,372 480,754 6.61%
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 16.94% 16.52% 12.55% 16.16% 15.06% 11.79% 13.18% -
ROE 10.24% 10.29% 10.70% 11.28% 8.96% 11.46% 12.14% -
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 291.66 267.93 292.31 205.52 171.37 200.24 130.90 14.27%
EPS 45.18 38.54 34.23 29.25 22.27 22.92 17.25 17.39%
DPS 13.13 12.65 15.00 25.00 12.38 10.00 3.75 23.21%
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 - 706,066
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 289.78 266.10 266.03 186.90 158.20 136.43 88.52 21.84%
EPS 44.88 38.28 31.16 26.60 20.56 15.62 11.66 25.17%
DPS 13.04 12.56 13.65 22.81 11.43 6.85 2.54 31.32%
NAPS 4.3815 3.7192 2.9113 2.3571 2.2937 1.3627 0.9604 28.76%
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 1.67 1.59 0.89 2.12 2.56 1.21 2.09 -3.66%
P/EPS 10.78 11.05 7.59 14.91 19.67 10.60 15.89 -6.25%
EY 9.28 9.05 13.17 6.71 5.08 9.43 6.29 6.69%
DY 2.70 2.97 5.77 5.73 2.83 4.12 1.37 11.96%
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 1.89 1.42 1.15 2.30 3.30 1.18 1.76 1.19%
P/EPS 12.22 9.89 9.81 16.14 25.37 10.34 13.34 -1.45%
EY 8.18 10.12 10.19 6.20 3.94 9.67 7.50 1.45%
DY 2.38 3.32 4.46 5.30 2.19 4.22 1.63 6.50%
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