Highlights

[YTLCMT] QoQ Quarter Result on 2006-06-30 [#4]

Stock [YTLCMT]: YTL CEMENT BHD
Announcement Date 24-Aug-2006
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2006
Quarter 30-Jun-2006  [#4]
Profit Trend QoQ -     9.55%    YoY -     374.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 288,005 261,917 283,901 290,821 269,694 240,195 261,236 6.73%
  QoQ % 9.96% -7.74% -2.38% 7.83% 12.28% -8.05% -
  Horiz. % 110.25% 100.26% 108.68% 111.33% 103.24% 91.95% 100.00%
PBT 60,407 48,058 52,696 40,726 36,381 35,901 45,126 21.48%
  QoQ % 25.70% -8.80% 29.39% 11.94% 1.34% -20.44% -
  Horiz. % 133.86% 106.50% 116.78% 90.25% 80.62% 79.56% 100.00%
Tax -14,826 -12,359 -13,367 8,014 -4,507 -3,075 -2,714 210.50%
  QoQ % -19.96% 7.54% -266.80% 277.81% -46.57% -13.30% -
  Horiz. % 546.28% 455.38% 492.52% -295.28% 166.06% 113.30% 100.00%
NP 45,581 35,699 39,329 48,740 31,874 32,826 42,412 4.93%
  QoQ % 27.68% -9.23% -19.31% 52.91% -2.90% -22.60% -
  Horiz. % 107.47% 84.17% 92.73% 114.92% 75.15% 77.40% 100.00%
NP to SH 40,164 34,013 37,759 34,227 31,242 32,491 40,066 0.16%
  QoQ % 18.08% -9.92% 10.32% 9.55% -3.84% -18.91% -
  Horiz. % 100.24% 84.89% 94.24% 85.43% 77.98% 81.09% 100.00%
Tax Rate 24.54 % 25.72 % 25.37 % -19.68 % 12.39 % 8.57 % 6.01 % 155.69%
  QoQ % -4.59% 1.38% 228.91% -258.84% 44.57% 42.60% -
  Horiz. % 408.32% 427.95% 422.13% -327.45% 206.16% 142.60% 100.00%
Total Cost 242,424 226,218 244,572 242,081 237,820 207,369 218,824 7.07%
  QoQ % 7.16% -7.50% 1.03% 1.79% 14.68% -5.23% -
  Horiz. % 110.78% 103.38% 111.77% 110.63% 108.68% 94.77% 100.00%
Net Worth 1,630,579 1,643,191 1,606,413 968,687 968,744 1,264,776 740,906 69.28%
  QoQ % -0.77% 2.29% 65.83% -0.01% -23.41% 70.71% -
  Horiz. % 220.08% 221.78% 216.82% 130.74% 130.75% 170.71% 100.00%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 32,813 - - 48,434 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 67.75% 0.00% 0.00% 100.00% - - -
Div Payout % 81.70 % - % - % 141.51 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 57.73% 0.00% 0.00% 100.00% - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 1,630,579 1,643,191 1,606,413 968,687 968,744 1,264,776 740,906 69.28%
  QoQ % -0.77% 2.29% 65.83% -0.01% -23.41% 70.71% -
  Horiz. % 220.08% 221.78% 216.82% 130.74% 130.75% 170.71% 100.00%
NOSH 656,274 660,446 662,438 484,343 484,372 484,217 483,305 22.65%
  QoQ % -0.63% -0.30% 36.77% -0.01% 0.03% 0.19% -
  Horiz. % 135.79% 136.65% 137.06% 100.21% 100.22% 100.19% 100.00%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 15.83 % 13.63 % 13.85 % 16.76 % 11.82 % 13.67 % 16.24 % -1.69%
  QoQ % 16.14% -1.59% -17.36% 41.79% -13.53% -15.83% -
  Horiz. % 97.48% 83.93% 85.28% 103.20% 72.78% 84.17% 100.00%
ROE 2.46 % 2.07 % 2.35 % 3.53 % 3.23 % 2.57 % 5.41 % -40.90%
  QoQ % 18.84% -11.91% -33.43% 9.29% 25.68% -52.50% -
  Horiz. % 45.47% 38.26% 43.44% 65.25% 59.70% 47.50% 100.00%
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 43.88 39.66 42.86 60.04 55.68 49.60 54.05 -12.99%
  QoQ % 10.64% -7.47% -28.61% 7.83% 12.26% -8.23% -
  Horiz. % 81.18% 73.38% 79.30% 111.08% 103.02% 91.77% 100.00%
EPS 6.12 5.15 5.70 5.17 4.72 6.71 8.29 -18.33%
  QoQ % 18.83% -9.65% 10.25% 9.53% -29.66% -19.06% -
  Horiz. % 73.82% 62.12% 68.76% 62.36% 56.94% 80.94% 100.00%
DPS 5.00 0.00 0.00 10.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 0.00% 100.00% - - -
NAPS 2.4846 2.4880 2.4250 2.0000 2.0000 2.6120 1.5330 38.02%
  QoQ % -0.14% 2.60% 21.25% 0.00% -23.43% 70.38% -
  Horiz. % 162.07% 162.30% 158.19% 130.46% 130.46% 170.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 710,910
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 40.51 36.84 39.93 40.91 37.94 33.79 36.75 6.72%
  QoQ % 9.96% -7.74% -2.40% 7.83% 12.28% -8.05% -
  Horiz. % 110.23% 100.24% 108.65% 111.32% 103.24% 91.95% 100.00%
EPS 5.65 4.78 5.31 4.81 4.39 4.57 5.64 0.12%
  QoQ % 18.20% -9.98% 10.40% 9.57% -3.94% -18.97% -
  Horiz. % 100.18% 84.75% 94.15% 85.28% 77.84% 81.03% 100.00%
DPS 4.62 0.00 0.00 6.81 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 67.84% 0.00% 0.00% 100.00% - - -
NAPS 2.2937 2.3114 2.2597 1.3626 1.3627 1.7791 1.0422 69.28%
  QoQ % -0.77% 2.29% 65.84% -0.01% -23.41% 70.71% -
  Horiz. % 220.08% 221.78% 216.82% 130.74% 130.75% 170.71% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 4.3800 4.0000 2.4800 2.3400 2.4300 2.3000 2.2400 -
P/RPS 9.98 10.09 5.79 3.90 4.36 4.64 4.14 79.88%
  QoQ % -1.09% 74.27% 48.46% -10.55% -6.03% 12.08% -
  Horiz. % 241.06% 243.72% 139.86% 94.20% 105.31% 112.08% 100.00%
P/EPS 71.57 77.67 43.51 33.11 37.67 34.28 27.02 91.55%
  QoQ % -7.85% 78.51% 31.41% -12.11% 9.89% 26.87% -
  Horiz. % 264.88% 287.45% 161.03% 122.54% 139.42% 126.87% 100.00%
EY 1.40 1.29 2.30 3.02 2.65 2.92 3.70 -47.72%
  QoQ % 8.53% -43.91% -23.84% 13.96% -9.25% -21.08% -
  Horiz. % 37.84% 34.86% 62.16% 81.62% 71.62% 78.92% 100.00%
DY 1.14 0.00 0.00 4.27 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 26.70% 0.00% 0.00% 100.00% - - -
P/NAPS 1.76 1.61 1.02 1.17 1.22 0.88 1.46 13.28%
  QoQ % 9.32% 57.84% -12.82% -4.10% 38.64% -39.73% -
  Horiz. % 120.55% 110.27% 69.86% 80.14% 83.56% 60.27% 100.00%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/05/07 08/02/07 19/12/06 24/08/06 18/05/06 23/02/06 24/11/05 -
Price 5.6500 4.4800 3.6000 2.4200 2.3700 2.4000 2.3500 -
P/RPS 12.87 11.30 8.40 4.03 4.26 4.84 4.35 106.23%
  QoQ % 13.89% 34.52% 108.44% -5.40% -11.98% 11.26% -
  Horiz. % 295.86% 259.77% 193.10% 92.64% 97.93% 111.26% 100.00%
P/EPS 92.32 86.99 63.16 34.25 36.74 35.77 28.35 119.86%
  QoQ % 6.13% 37.73% 84.41% -6.78% 2.71% 26.17% -
  Horiz. % 325.64% 306.84% 222.79% 120.81% 129.59% 126.17% 100.00%
EY 1.08 1.15 1.58 2.92 2.72 2.80 3.53 -54.63%
  QoQ % -6.09% -27.22% -45.89% 7.35% -2.86% -20.68% -
  Horiz. % 30.59% 32.58% 44.76% 82.72% 77.05% 79.32% 100.00%
DY 0.88 0.00 0.00 4.13 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 21.31% 0.00% 0.00% 100.00% - - -
P/NAPS 2.27 1.80 1.48 1.21 1.19 0.92 1.53 30.11%
  QoQ % 26.11% 21.62% 22.31% 1.68% 29.35% -39.87% -
  Horiz. % 148.37% 117.65% 96.73% 79.08% 77.78% 60.13% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers