Highlights

[YTLCMT] QoQ Cumulative Quarter Result on 2007-06-30 [#4]

Stock [YTLCMT]: YTL CEMENT BHD
Announcement Date 23-Aug-2007
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2007
Quarter 30-Jun-2007  [#4]
Profit Trend QoQ -     41.07%    YoY -     14.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 1,012,448 636,783 321,247 1,150,041 833,823 545,819 283,901 133.24%
  QoQ % 58.99% 98.22% -72.07% 37.92% 52.77% 92.26% -
  Horiz. % 356.62% 224.30% 113.15% 405.09% 293.70% 192.26% 100.00%
PBT 210,112 139,269 76,443 236,268 161,160 100,753 52,696 151.24%
  QoQ % 50.87% 82.19% -67.65% 46.60% 59.96% 91.20% -
  Horiz. % 398.72% 264.29% 145.06% 448.36% 305.83% 191.20% 100.00%
Tax -52,250 -35,091 -20,384 -61,197 -40,551 -25,725 -13,367 147.94%
  QoQ % -48.90% -72.15% 66.69% -50.91% -57.63% -92.45% -
  Horiz. % 390.89% 262.52% 152.49% 457.82% 303.37% 192.45% 100.00%
NP 157,862 104,178 56,059 175,071 120,609 75,028 39,329 152.35%
  QoQ % 51.53% 85.84% -67.98% 45.16% 60.75% 90.77% -
  Horiz. % 401.39% 264.89% 142.54% 445.14% 306.67% 190.77% 100.00%
NP to SH 140,760 95,248 51,407 157,910 111,936 71,772 37,759 140.23%
  QoQ % 47.78% 85.28% -67.45% 41.07% 55.96% 90.08% -
  Horiz. % 372.79% 252.25% 136.15% 418.20% 296.45% 190.08% 100.00%
Tax Rate 24.87 % 25.20 % 26.67 % 25.90 % 25.16 % 25.53 % 25.37 % -1.32%
  QoQ % -1.31% -5.51% 2.97% 2.94% -1.45% 0.63% -
  Horiz. % 98.03% 99.33% 105.12% 102.09% 99.17% 100.63% 100.00%
Total Cost 854,586 532,605 265,188 974,970 713,214 470,791 244,572 130.09%
  QoQ % 60.45% 100.84% -72.80% 36.70% 51.49% 92.50% -
  Horiz. % 349.42% 217.77% 108.43% 398.64% 291.62% 192.50% 100.00%
Net Worth 1,678,242 1,659,129 1,719,285 1,677,114 1,639,836 1,645,794 1,606,413 2.96%
  QoQ % 1.15% -3.50% 2.51% 2.27% -0.36% 2.45% -
  Horiz. % 104.47% 103.28% 107.03% 104.40% 102.08% 102.45% 100.00%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 97,120 64,794 - 98,649 33,000 - - -
  QoQ % 49.89% 0.00% 0.00% 198.94% 0.00% 0.00% -
  Horiz. % 294.30% 196.35% 0.00% 298.94% 100.00% - -
Div Payout % 69.00 % 68.03 % - % 62.47 % 29.48 % - % - % -
  QoQ % 1.43% 0.00% 0.00% 111.91% 0.00% 0.00% -
  Horiz. % 234.06% 230.77% 0.00% 211.91% 100.00% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 1,678,242 1,659,129 1,719,285 1,677,114 1,639,836 1,645,794 1,606,413 2.96%
  QoQ % 1.15% -3.50% 2.51% 2.27% -0.36% 2.45% -
  Horiz. % 104.47% 103.28% 107.03% 104.40% 102.08% 102.45% 100.00%
NOSH 647,470 647,945 647,443 657,666 660,000 661,493 662,438 -1.51%
  QoQ % -0.07% 0.08% -1.55% -0.35% -0.23% -0.14% -
  Horiz. % 97.74% 97.81% 97.74% 99.28% 99.63% 99.86% 100.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 15.59 % 16.36 % 17.45 % 15.22 % 14.46 % 13.75 % 13.85 % 8.20%
  QoQ % -4.71% -6.25% 14.65% 5.26% 5.16% -0.72% -
  Horiz. % 112.56% 118.12% 125.99% 109.89% 104.40% 99.28% 100.00%
ROE 8.39 % 5.74 % 2.99 % 9.42 % 6.83 % 4.36 % 2.35 % 133.41%
  QoQ % 46.17% 91.97% -68.26% 37.92% 56.65% 85.53% -
  Horiz. % 357.02% 244.26% 127.23% 400.85% 290.64% 185.53% 100.00%
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 156.37 98.28 49.62 174.87 126.34 82.51 42.86 136.81%
  QoQ % 59.11% 98.07% -71.62% 38.41% 53.12% 92.51% -
  Horiz. % 364.84% 229.30% 115.77% 408.00% 294.77% 192.51% 100.00%
EPS 21.74 14.70 7.94 25.34 16.96 10.85 5.70 143.91%
  QoQ % 47.89% 85.14% -68.67% 49.41% 56.31% 90.35% -
  Horiz. % 381.40% 257.89% 139.30% 444.56% 297.54% 190.35% 100.00%
DPS 15.00 10.00 0.00 15.00 5.00 0.00 0.00 -
  QoQ % 50.00% 0.00% 0.00% 200.00% 0.00% 0.00% -
  Horiz. % 300.00% 200.00% 0.00% 300.00% 100.00% - -
NAPS 2.5920 2.5606 2.6555 2.5501 2.4846 2.4880 2.4250 4.54%
  QoQ % 1.23% -3.57% 4.13% 2.64% -0.14% 2.60% -
  Horiz. % 106.89% 105.59% 109.51% 105.16% 102.46% 102.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 710,910
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 142.42 89.57 45.19 161.77 117.29 76.78 39.93 133.26%
  QoQ % 59.00% 98.21% -72.07% 37.92% 52.76% 92.29% -
  Horiz. % 356.67% 224.32% 113.17% 405.13% 293.74% 192.29% 100.00%
EPS 19.80 13.40 7.23 22.21 15.75 10.10 5.31 140.27%
  QoQ % 47.76% 85.34% -67.45% 41.02% 55.94% 90.21% -
  Horiz. % 372.88% 252.35% 136.16% 418.27% 296.61% 190.21% 100.00%
DPS 13.66 9.11 0.00 13.88 4.64 0.00 0.00 -
  QoQ % 49.95% 0.00% 0.00% 199.14% 0.00% 0.00% -
  Horiz. % 294.40% 196.34% 0.00% 299.14% 100.00% - -
NAPS 2.3607 2.3338 2.4184 2.3591 2.3067 2.3151 2.2597 2.96%
  QoQ % 1.15% -3.50% 2.51% 2.27% -0.36% 2.45% -
  Horiz. % 104.47% 103.28% 107.02% 104.40% 102.08% 102.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 4.3600 5.0000 4.9400 5.7500 4.3800 4.0000 2.4800 -
P/RPS 2.79 5.09 9.96 3.29 3.47 4.85 5.79 -38.51%
  QoQ % -45.19% -48.90% 202.74% -5.19% -28.45% -16.23% -
  Horiz. % 48.19% 87.91% 172.02% 56.82% 59.93% 83.77% 100.00%
P/EPS 20.06 34.01 62.22 23.95 25.83 36.87 43.51 -40.29%
  QoQ % -41.02% -45.34% 159.79% -7.28% -29.94% -15.26% -
  Horiz. % 46.10% 78.17% 143.00% 55.04% 59.37% 84.74% 100.00%
EY 4.99 2.94 1.61 4.18 3.87 2.71 2.30 67.51%
  QoQ % 69.73% 82.61% -61.48% 8.01% 42.80% 17.83% -
  Horiz. % 216.96% 127.83% 70.00% 181.74% 168.26% 117.83% 100.00%
DY 3.44 2.00 0.00 2.61 1.14 0.00 0.00 -
  QoQ % 72.00% 0.00% 0.00% 128.95% 0.00% 0.00% -
  Horiz. % 301.75% 175.44% 0.00% 228.95% 100.00% - -
P/NAPS 1.68 1.95 1.86 2.25 1.76 1.61 1.02 39.43%
  QoQ % -13.85% 4.84% -17.33% 27.84% 9.32% 57.84% -
  Horiz. % 164.71% 191.18% 182.35% 220.59% 172.55% 157.84% 100.00%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 22/05/08 22/02/08 22/11/07 23/08/07 24/05/07 08/02/07 19/12/06 -
Price 4.7200 4.8200 5.0000 4.9000 5.6500 4.4800 3.6000 -
P/RPS 3.02 4.90 10.08 2.80 4.47 5.43 8.40 -49.41%
  QoQ % -38.37% -51.39% 260.00% -37.36% -17.68% -35.36% -
  Horiz. % 35.95% 58.33% 120.00% 33.33% 53.21% 64.64% 100.00%
P/EPS 21.71 32.79 62.97 20.41 33.31 41.29 63.16 -50.90%
  QoQ % -33.79% -47.93% 208.53% -38.73% -19.33% -34.63% -
  Horiz. % 34.37% 51.92% 99.70% 32.31% 52.74% 65.37% 100.00%
EY 4.61 3.05 1.59 4.90 3.00 2.42 1.58 104.05%
  QoQ % 51.15% 91.82% -67.55% 63.33% 23.97% 53.16% -
  Horiz. % 291.77% 193.04% 100.63% 310.13% 189.87% 153.16% 100.00%
DY 3.18 2.07 0.00 3.06 0.88 0.00 0.00 -
  QoQ % 53.62% 0.00% 0.00% 247.73% 0.00% 0.00% -
  Horiz. % 361.36% 235.23% 0.00% 347.73% 100.00% - -
P/NAPS 1.82 1.88 1.88 1.92 2.27 1.80 1.48 14.77%
  QoQ % -3.19% 0.00% -2.08% -15.42% 26.11% 21.62% -
  Horiz. % 122.97% 127.03% 127.03% 129.73% 153.38% 121.62% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

1954 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 1.780.00 
 UCREST 0.1450.00 
 PINEAPP 0.3250.00 
 PUC 0.070.00 
 WILLOW 0.410.00 
 IRIS 0.160.00 
 TOPGLOV-C60 0.150.00 
 BTECH 0.220.00 
 3A 0.8450.00 
Partners & Brokers