YTLCMT (8737): Results for Last 10 Financial Years (Summary)

YTL CEMENT BHD

KLSE (MYR): YTLCMT (8737)

Live Data: OFF

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

4.78

Today's Change

0.00 (0.00%)

Day's Change

0.00 - 0.00

Trading Volume

Financial

Market Cap

0 Million

NOSH

711 Million

Latest Quarter

31-Dec-2011 [#2]

Announcement Date

23-Feb-2012

Next Quarter

31-Mar-2012

Est. Ann. Date

26-May-2012

Est. Ann. Due Date

30-May-2012

QoQ | YoY

21.55% | 12.64%

Revenue | NP to SH

2,325,673.000 | 345,436.000

RPS | P/RPS

327.14 Cent | 0.00

EPS | P/E | EY

48.59 Cent | 0.00 | 0.00%

DPS | DY | Payout %

9.38 Cent | 0.00% | 19.18%

NAPS | P/NAPS

4.92 | 0.00

QoQ | YoY

3.09% | 16.0%

NP Margin | ROE

14.89% | 9.88%

F.Y. | Ann. Date

31-Dec-2011 | 23-Feb-2012

Latest Audited Result

30-Jun-2011

Announcement Date

04-Nov-2011

Next Audited Result

30-Jun-2012

Est. Ann. Date

04-Nov-2012

Est. Ann. Due Date

27-Dec-2012

Revenue | NP to SH

2,201,000.000 | 331,919.000

RPS | P/RPS

309.60 Cent | 0.00

EPS | P/E | EY

46.69 Cent | 0.00 | 0.00%

DPS | DY | Payout %

13.03 Cent | 0.00% | 27.92%

NAPS | P/NAPS

4.52 | 0.00

YoY

23.34%

NP Margin | ROE

15.86% | 10.34%

F.Y. | Ann. Date

30-Jun-2011 | 25-Aug-2011

Revenue | NP to SH

2,296,740.000 | 335,864.000

RPS | P/RPS

323.07 Cent | 0.00

EPS | P/E | EY

47.24 Cent | 0.00 | 0.00%

DPS | DY | Payout %

NAPS | P/NAPS

QoQ | YoY

10.78% | 8.75%

NP Margin | ROE

14.66% | 9.65%

F.Y. | Ann. Date

31-Dec-2011 | 23-Feb-2012

Show?

YoY %

Horiz. %

	AQR	T4Q	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Last 10 FY Result
Revenue	2,296,740	2,325,673	2,201,000	1,854,319	1,968,294	1,466,908	1,150,041	1,061,946	677,065	513,264	426,298	421,168	20.15%
YoY %	-1.24%	5.66%	18.70%	-5.79%	34.18%	27.55%	8.30%	56.85%	31.91%	20.40%	1.22%	-	-
Horiz. %	545.33%	552.20%	522.59%	440.28%	467.34%	348.30%	273.06%	252.14%	160.76%	121.87%	101.22%	100.00%	-
PBT	454,190	481,074	483,891	411,226	360,345	290,049	236,268	158,134	75,374	100,887	80,707	80,331	22.06%
YoY %	-5.59%	-0.58%	17.67%	14.12%	24.24%	22.76%	49.41%	109.80%	-25.29%	25.00%	0.47%	-	-
Horiz. %	565.40%	598.86%	602.37%	511.91%	448.58%	361.07%	294.12%	196.85%	93.83%	125.59%	100.47%	100.00%	-
Tax	-117,428	-134,721	-134,890	-100,083	-95,483	-78,000	-61,197	-2,282	-19,472	-15,826	-13,777	-13,454	29.17%
YoY %	12.84%	0.13%	-34.78%	-4.82%	-22.41%	-27.46%	-2,581.73%	88.28%	-23.04%	-14.87%	-2.40%	-	-
Horiz. %	872.81%	1,001.35%	1,002.60%	743.89%	709.70%	579.75%	454.86%	16.96%	144.73%	117.63%	102.40%	100.00%	-
NP	336,762	346,353	349,001	311,143	264,862	212,049	175,071	155,852	55,902	85,061	66,930	66,877	20.13%
YoY %	-2.77%	-0.76%	12.17%	17.47%	24.91%	21.12%	12.33%	178.80%	-34.28%	27.09%	0.08%	-	-
Horiz. %	503.55%	517.90%	521.86%	465.25%	396.04%	317.07%	261.78%	233.04%	83.59%	127.19%	100.08%	100.00%	-
													-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-	-	-	-	-	-
NP to SH	335,864	345,436	331,919	269,117	239,276	193,239	157,910	138,027	55,902	85,061	66,930	66,877	19.47%
YoY %	-2.77%	4.07%	23.34%	12.47%	23.82%	22.37%	14.41%	146.91%	-34.28%	27.09%	0.08%	-	-
Horiz. %	502.21%	516.52%	496.31%	402.41%	357.79%	288.95%	236.12%	206.39%	83.59%	127.19%	100.08%	100.00%	-
													-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-	-	-	-	-	-
Tax Rate	25.85%	28.00%	27.88%	24.34%	26.50%	26.89%	25.90%	1.44%	25.83%	15.69%	17.07%	16.75%	-
YoY %	-7.68%	0.43%	14.54%	-8.15%	-1.45%	3.82%	1,698.61%	-94.43%	64.63%	-8.08%	1.91%	-	-
Horiz. %	154.33%	167.16%	166.45%	145.31%	158.21%	160.54%	154.63%	8.60%	154.21%	93.67%	101.91%	100.00%	-
Total Cost	1,959,978	1,979,320	1,851,999	1,543,176	1,703,432	1,254,859	974,970	906,094	621,163	428,203	359,368	354,291	20.16%
YoY %	-0.98%	6.87%	20.01%	-9.41%	35.75%	28.71%	7.60%	45.87%	45.06%	19.15%	1.43%	-	-
Horiz. %	553.21%	558.67%	522.73%	435.57%	480.80%	354.19%	275.19%	255.75%	175.33%	120.86%	101.43%	100.00%	-
													-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Worth	3,480,309	3,497,679	3,211,208	2,715,501	2,128,168	1,909,865	1,677,114	1,135,395	605,854	272,808	364,799	316,734	29.33%
YoY %	-0.50%	8.92%	18.25%	27.60%	11.43%	13.88%	47.71%	87.40%	122.08%	-25.22%	15.18%	-	-
Horiz. %	1,098.81%	1,104.30%	1,013.85%	857.34%	671.91%	602.99%	529.50%	358.47%	191.28%	86.13%	115.18%	100.00%	-

	AQR	T4Q	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	-	66,270	92,666	92,609	92,998	113,266	98,649	48,417	44,319	18,048	28,137	27,906	14.25%
YoY %	-	-28.49%	0.06%	-0.42%	-17.89%	14.82%	103.75%	9.25%	145.56%	-35.86%	0.83%	-	-
Horiz. %	-	237.48%	332.06%	331.86%	333.25%	405.88%	353.50%	173.50%	158.82%	64.67%	100.83%	100.00%	-
Div Payout %	-	19.18%	27.92%	34.41%	38.87%	58.61%	62.47%	35.08%	79.28%	21.22%	42.04%	41.73%	-
YoY %	-	-31.30%	-18.86%	-11.47%	-33.68%	-6.18%	78.08%	-55.75%	273.61%	-49.52%	0.74%	-	-
Horiz. %	-	45.96%	66.91%	82.46%	93.15%	140.45%	149.70%	84.06%	189.98%	50.85%	100.74%	100.00%	-

	AQR	T4Q	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	3,480,309	3,497,679	3,211,208	2,715,501	2,128,168	1,909,865	1,677,114	1,135,395	605,854	272,808	364,799	316,734	29.33%
YoY %	-0.50%	8.92%	18.25%	27.60%	11.43%	13.88%	47.71%	87.40%	122.08%	-25.22%	15.18%	-	-
Horiz. %	1,098.81%	1,104.30%	1,013.85%	857.34%	671.91%	602.99%	529.50%	358.47%	191.28%	86.13%	115.18%	100.00%	-
NOSH	707,379	710,910	705,760	705,325	646,722	647,236	657,666	484,177	443,199	383,268	140,686	139,530	19.72%
YoY %	-0.50%	0.73%	0.06%	9.06%	-0.08%	-1.59%	35.83%	9.25%	15.64%	172.43%	0.83%	-	-
Horiz. %	506.97%	509.50%	505.81%	505.50%	463.50%	463.87%	471.34%	347.01%	317.64%	274.69%	100.83%	100.00%	-

	AQR	T4Q	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	14.66%	14.89%	15.86%	16.78%	13.46%	14.46%	15.22%	14.68%	8.26%	16.57%	15.70%	15.88%	-
YoY %	-1.54%	-6.12%	-5.48%	24.67%	-6.92%	-4.99%	3.68%	77.72%	-50.15%	5.54%	-1.13%	-	-
Horiz. %	92.32%	93.77%	99.87%	105.67%	84.76%	91.06%	95.84%	92.44%	52.02%	104.35%	98.87%	100.00%	-
ROE	9.65%	9.88%	10.34%	9.91%	11.24%	10.12%	9.42%	12.16%	9.23%	31.18%	18.35%	21.11%	-
YoY %	-2.33%	-4.45%	4.34%	-11.83%	11.07%	7.43%	-22.53%	31.74%	-70.40%	69.92%	-13.07%	-	-
Horiz. %	45.71%	46.80%	48.98%	46.94%	53.24%	47.94%	44.62%	57.60%	43.72%	147.70%	86.93%	100.00%	-

	AQR	T4Q	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	324.68	327.14	311.86	262.90	304.35	226.64	174.87	219.33	152.77	284.37	303.01	301.85	0.36%
YoY %	-0.75%	4.90%	18.62%	-13.62%	34.29%	29.60%	-20.27%	43.57%	-46.28%	-6.15%	0.38%	-	-
Horiz. %	107.56%	108.38%	103.32%	87.10%	100.83%	75.08%	57.93%	72.66%	50.61%	94.21%	100.38%	100.00%	-
EPS	47.48	48.59	47.03	39.21	38.21	30.70	25.34	20.86	12.72	27.52	48.03	47.93	-0.21%
YoY %	-2.28%	3.32%	19.94%	2.62%	24.46%	21.15%	21.48%	63.99%	-53.78%	-42.70%	0.21%	-	-
Horiz. %	99.06%	101.38%	98.12%	81.81%	79.72%	64.05%	52.87%	43.52%	26.54%	57.42%	100.21%	100.00%	-
DPS	0.00	9.38	13.13	13.13	14.38	17.50	15.00	10.00	10.00	10.00	20.00	20.00	-4.56%
YoY %	0.00%	-28.56%	0.00%	-8.69%	-17.83%	16.67%	50.00%	0.00%	0.00%	-50.00%	0.00%	-	-
Horiz. %	0.00%	46.90%	65.65%	65.65%	71.90%	87.50%	75.00%	50.00%	50.00%	50.00%	100.00%	100.00%	-
NAPS	4.92	4.92	4.55	3.85	3.2907	2.9508	2.5501	2.345	1.367	1.5115	2.593	2.27	8.02%
YoY %	0.00%	8.13%	18.18%	17.00%	11.52%	15.71%	8.75%	71.54%	-9.56%	-41.71%	14.23%	-	-
Horiz. %	216.74%	216.74%	200.44%	169.60%	144.96%	129.99%	112.34%	103.30%	60.22%	66.59%	114.23%	100.00%	-

	AQR	T4Q	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 707,379
RPS	323.07	327.14	309.60	260.84	276.87	206.34	161.77	149.38	95.24	72.20	59.97	59.24	20.15%
YoY %	-1.24%	5.67%	18.69%	-5.79%	34.18%	27.55%	8.29%	56.85%	31.91%	20.39%	1.23%	-	-
Horiz. %	545.36%	552.23%	522.62%	440.31%	467.37%	348.31%	273.08%	252.16%	160.77%	121.88%	101.23%	100.00%	-
EPS	47.24	48.59	46.69	37.86	33.66	27.18	22.21	19.42	7.86	11.97	9.41	9.41	19.46%
YoY %	-2.78%	4.07%	23.32%	12.48%	23.84%	22.38%	14.37%	147.07%	-34.34%	27.21%	0.00%	-	-
Horiz. %	502.02%	516.37%	496.17%	402.34%	357.70%	288.84%	236.03%	206.38%	83.53%	127.21%	100.00%	100.00%	-
DPS	0.00	9.38	13.03	13.03	13.08	15.93	13.88	6.81	6.23	2.54	3.96	3.93	14.23%
YoY %	0.00%	-28.01%	0.00%	-0.38%	-17.89%	14.77%	103.82%	9.31%	145.28%	-35.86%	0.76%	-	-
Horiz. %	0.00%	238.68%	331.55%	331.55%	332.82%	405.34%	353.18%	173.28%	158.52%	64.63%	100.76%	100.00%	-
NAPS	4.8956	4.92	4.517	3.8198	2.9936	2.6865	2.3591	1.5971	0.8522	0.3837	0.5131	0.4455	29.33%
YoY %	-0.50%	8.92%	18.25%	27.60%	11.43%	13.88%	47.71%	87.41%	122.10%	-25.22%	15.17%	-	-
Horiz. %	1,098.90%	1,104.38%	1,013.92%	857.42%	671.96%	603.03%	529.54%	358.50%	191.29%	86.13%	115.17%	100.00%	-

	AQR	T4Q	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/12/11	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	4.48	4.48	5.33	3.87	4.12	3.66	5.75	2.34	2.21	4.76	3.28	2.82	-
P/RPS	1.38	1.37	1.71	1.47	1.35	1.61	3.29	1.07	1.45	1.67	1.08	0.93	6.99%
YoY %	0.73%	-19.88%	16.33%	8.89%	-16.15%	-51.06%	207.48%	-26.21%	-13.17%	54.63%	16.13%	-	-
Horiz. %	148.39%	147.31%	183.87%	158.06%	145.16%	173.12%	353.76%	115.05%	155.91%	179.57%	116.13%	100.00%	-
P/EPS	9.44	9.22	11.33	10.14	11.14	12.26	23.95	8.21	17.52	10.10	6.89	5.88	7.55%
YoY %	2.39%	-18.62%	11.74%	-8.98%	-9.14%	-48.81%	191.72%	-53.14%	73.47%	46.59%	17.18%	-	-
Horiz. %	160.54%	156.80%	192.69%	172.45%	189.46%	208.50%	407.31%	139.63%	297.96%	171.77%	117.18%	100.00%	-
EY	10.60	10.85	8.82	9.86	8.98	8.16	4.18	12.18	5.71	9.90	14.50	17.00	-7.02%
YoY %	-2.30%	23.02%	-10.55%	9.80%	10.05%	95.22%	-65.68%	113.31%	-42.32%	-31.72%	-14.71%	-	-
Horiz. %	62.35%	63.82%	51.88%	58.00%	52.82%	48.00%	24.59%	71.65%	33.59%	58.24%	85.29%	100.00%	-
DY	0.00	2.09	2.46	3.39	3.49	4.78	2.61	4.27	4.52	2.10	6.10	7.09	-11.08%
YoY %	0.00%	-15.04%	-27.43%	-2.87%	-26.99%	83.14%	-38.88%	-5.53%	115.24%	-65.57%	-13.96%	-	-
Horiz. %	0.00%	29.48%	34.70%	47.81%	49.22%	67.42%	36.81%	60.23%	63.75%	29.62%	86.04%	100.00%	-
P/NAPS	0.91	0.91	1.17	1.01	1.25	1.24	2.25	1.00	1.62	3.15	1.26	1.24	-0.64%
YoY %	0.00%	-22.22%	15.84%	-19.20%	0.81%	-44.89%	125.00%	-38.27%	-48.57%	150.00%	1.61%	-	-
Horiz. %	73.39%	73.39%	94.35%	81.45%	100.81%	100.00%	181.45%	80.65%	130.65%	254.03%	101.61%	100.00%	-

	AQR	T4Q	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	23/02/12	23/02/12	25/08/11	19/08/10	20/08/09	19/08/08	23/08/07	24/08/06	26/08/05	26/08/04	28/08/03	29/08/02	-
Price	4.70	4.70	4.73	4.05	4.20	3.32	4.90	2.42	2.15	2.33	4.30	2.78	-
P/RPS	1.45	1.44	1.52	1.54	1.38	1.46	2.80	1.10	1.41	0.82	1.42	0.92	5.73%
YoY %	0.69%	-5.26%	-1.30%	11.59%	-5.48%	-47.86%	154.55%	-21.99%	71.95%	-42.25%	54.35%	-	-
Horiz. %	157.61%	156.52%	165.22%	167.39%	150.00%	158.70%	304.35%	119.57%	153.26%	89.13%	154.35%	100.00%	-
P/EPS	9.90	9.67	10.06	10.61	11.35	11.12	20.41	8.49	17.05	4.94	9.04	5.80	6.30%
YoY %	2.38%	-3.88%	-5.18%	-6.52%	2.07%	-45.52%	140.40%	-50.21%	245.14%	-45.35%	55.86%	-	-
Horiz. %	170.69%	166.72%	173.45%	182.93%	195.69%	191.72%	351.90%	146.38%	293.97%	85.17%	155.86%	100.00%	-
EY	10.10	10.34	9.94	9.42	8.81	8.99	4.90	11.78	5.87	20.23	11.06	17.24	-5.93%
YoY %	-2.32%	4.02%	5.52%	6.92%	-2.00%	83.47%	-58.40%	100.68%	-70.98%	82.91%	-35.85%	-	-
Horiz. %	58.58%	59.98%	57.66%	54.64%	51.10%	52.15%	28.42%	68.33%	34.05%	117.34%	64.15%	100.00%	-
DY	0.00	2.00	2.78	3.24	3.42	5.27	3.06	4.13	4.65	4.29	4.65	7.19	-10.01%
YoY %	0.00%	-28.06%	-14.20%	-5.26%	-35.10%	72.22%	-25.91%	-11.18%	8.39%	-7.74%	-35.33%	-	-
Horiz. %	0.00%	27.82%	38.66%	45.06%	47.57%	73.30%	42.56%	57.44%	64.67%	59.67%	64.67%	100.00%	-
P/NAPS	0.96	0.96	1.04	1.05	1.28	1.13	1.92	1.03	1.57	1.54	1.66	1.22	-1.75%
YoY %	0.00%	-7.69%	-0.95%	-17.97%	13.27%	-41.15%	86.41%	-34.39%	1.95%	-7.23%	36.07%	-	-
Horiz. %	78.69%	78.69%	85.25%	86.07%	104.92%	92.62%	157.38%	84.43%	128.69%	126.23%	136.07%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos