Highlights

[YTLCMT] QoQ 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 -     20.35%    YoY -     41.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 375,665 315,536 321,247 316,218 288,005 261,917 283,901 20.51%
  QoQ % 19.06% -1.78% 1.59% 9.80% 9.96% -7.74% -
  Horiz. % 132.32% 111.14% 113.15% 111.38% 101.45% 92.26% 100.00%
PBT 70,843 62,825 76,443 75,108 60,407 48,058 52,696 21.79%
  QoQ % 12.76% -17.81% 1.78% 24.34% 25.70% -8.80% -
  Horiz. % 134.44% 119.22% 145.06% 142.53% 114.63% 91.20% 100.00%
Tax -17,159 -14,707 -20,384 -18,283 -14,826 -12,359 -13,367 18.10%
  QoQ % -16.67% 27.85% -11.49% -23.32% -19.96% 7.54% -
  Horiz. % 128.37% 110.02% 152.49% 136.78% 110.91% 92.46% 100.00%
NP 53,684 48,118 56,059 56,825 45,581 35,699 39,329 23.03%
  QoQ % 11.57% -14.17% -1.35% 24.67% 27.68% -9.23% -
  Horiz. % 136.50% 122.35% 142.54% 144.49% 115.90% 90.77% 100.00%
NP to SH 45,512 43,840 51,407 48,337 40,164 34,013 37,759 13.25%
  QoQ % 3.81% -14.72% 6.35% 20.35% 18.08% -9.92% -
  Horiz. % 120.53% 116.10% 136.15% 128.01% 106.37% 90.08% 100.00%
Tax Rate 24.22 % 23.41 % 26.67 % 24.34 % 24.54 % 25.72 % 25.37 % -3.04%
  QoQ % 3.46% -12.22% 9.57% -0.81% -4.59% 1.38% -
  Horiz. % 95.47% 92.27% 105.12% 95.94% 96.73% 101.38% 100.00%
Total Cost 321,981 267,418 265,188 259,393 242,424 226,218 244,572 20.10%
  QoQ % 20.40% 0.84% 2.23% 7.00% 7.16% -7.50% -
  Horiz. % 131.65% 109.34% 108.43% 106.06% 99.12% 92.50% 100.00%
Net Worth 1,675,669 1,658,149 1,721,453 1,301,931 1,630,579 1,643,191 1,606,413 2.85%
  QoQ % 1.06% -3.68% 32.22% -20.16% -0.77% 2.29% -
  Horiz. % 104.31% 103.22% 107.16% 81.05% 101.50% 102.29% 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 32,323 64,756 - 65,096 32,813 - - -
  QoQ % -50.08% 0.00% 0.00% 98.38% 0.00% 0.00% -
  Horiz. % 98.51% 197.35% 0.00% 198.38% 100.00% - -
Div Payout % 71.02 % 147.71 % - % 134.67 % 81.70 % - % - % -
  QoQ % -51.92% 0.00% 0.00% 64.83% 0.00% 0.00% -
  Horiz. % 86.93% 180.80% 0.00% 164.83% 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 1,675,669 1,658,149 1,721,453 1,301,931 1,630,579 1,643,191 1,606,413 2.85%
  QoQ % 1.06% -3.68% 32.22% -20.16% -0.77% 2.29% -
  Horiz. % 104.31% 103.22% 107.16% 81.05% 101.50% 102.29% 100.00%
NOSH 646,477 647,562 648,259 650,965 656,274 660,446 662,438 -1.61%
  QoQ % -0.17% -0.11% -0.42% -0.81% -0.63% -0.30% -
  Horiz. % 97.59% 97.75% 97.86% 98.27% 99.07% 99.70% 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 14.29 % 15.25 % 17.45 % 17.97 % 15.83 % 13.63 % 13.85 % 2.10%
  QoQ % -6.30% -12.61% -2.89% 13.52% 16.14% -1.59% -
  Horiz. % 103.18% 110.11% 125.99% 129.75% 114.30% 98.41% 100.00%
ROE 2.72 % 2.64 % 2.99 % 3.71 % 2.46 % 2.07 % 2.35 % 10.23%
  QoQ % 3.03% -11.71% -19.41% 50.81% 18.84% -11.91% -
  Horiz. % 115.74% 112.34% 127.23% 157.87% 104.68% 88.09% 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 58.11 48.73 49.56 48.58 43.88 39.66 42.86 22.48%
  QoQ % 19.25% -1.67% 2.02% 10.71% 10.64% -7.47% -
  Horiz. % 135.58% 113.70% 115.63% 113.35% 102.38% 92.53% 100.00%
EPS 7.04 6.77 7.93 7.42 6.12 5.15 5.70 15.10%
  QoQ % 3.99% -14.63% 6.87% 21.24% 18.83% -9.65% -
  Horiz. % 123.51% 118.77% 139.12% 130.18% 107.37% 90.35% 100.00%
DPS 5.00 10.00 0.00 10.00 5.00 0.00 0.00 -
  QoQ % -50.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 100.00% 200.00% 0.00% 200.00% 100.00% - -
NAPS 2.5920 2.5606 2.6555 2.0000 2.4846 2.4880 2.4250 4.54%
  QoQ % 1.23% -3.57% 32.77% -19.50% -0.14% 2.60% -
  Horiz. % 106.89% 105.59% 109.51% 82.47% 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 52.84 44.38 45.19 44.48 40.51 36.84 39.93 20.51%
  QoQ % 19.06% -1.79% 1.60% 9.80% 9.96% -7.74% -
  Horiz. % 132.33% 111.14% 113.17% 111.39% 101.45% 92.26% 100.00%
EPS 6.40 6.17 7.23 6.80 5.65 4.78 5.31 13.24%
  QoQ % 3.73% -14.66% 6.32% 20.35% 18.20% -9.98% -
  Horiz. % 120.53% 116.20% 136.16% 128.06% 106.40% 90.02% 100.00%
DPS 4.55 9.11 0.00 9.16 4.62 0.00 0.00 -
  QoQ % -50.05% 0.00% 0.00% 98.27% 0.00% 0.00% -
  Horiz. % 98.48% 197.19% 0.00% 198.27% 100.00% - -
NAPS 2.3571 2.3324 2.4215 1.8314 2.2937 2.3114 2.2597 2.85%
  QoQ % 1.06% -3.68% 32.22% -20.16% -0.77% 2.29% -
  Horiz. % 104.31% 103.22% 107.16% 81.05% 101.50% 102.29% 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 7.50 10.26 9.97 11.84 9.98 10.09 5.79 18.81%
  QoQ % -26.90% 2.91% -15.79% 18.64% -1.09% 74.27% -
  Horiz. % 129.53% 177.20% 172.19% 204.49% 172.37% 174.27% 100.00%
P/EPS 61.93 73.86 62.30 77.44 71.57 77.67 43.51 26.51%
  QoQ % -16.15% 18.56% -19.55% 8.20% -7.85% 78.51% -
  Horiz. % 142.34% 169.75% 143.19% 177.98% 164.49% 178.51% 100.00%
EY 1.61 1.35 1.61 1.29 1.40 1.29 2.30 -21.15%
  QoQ % 19.26% -16.15% 24.81% -7.86% 8.53% -43.91% -
  Horiz. % 70.00% 58.70% 70.00% 56.09% 60.87% 56.09% 100.00%
DY 1.15 2.00 0.00 1.74 1.14 0.00 0.00 -
  QoQ % -42.50% 0.00% 0.00% 52.63% 0.00% 0.00% -
  Horiz. % 100.88% 175.44% 0.00% 152.63% 100.00% - -
P/NAPS 1.68 1.95 1.86 2.88 1.76 1.61 1.02 39.43%
  QoQ % -13.85% 4.84% -35.42% 63.64% 9.32% 57.84% -
  Horiz. % 164.71% 191.18% 182.35% 282.35% 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 8.12 9.89 10.09 10.09 12.87 11.30 8.40 -2.23%
  QoQ % -17.90% -1.98% 0.00% -21.60% 13.89% 34.52% -
  Horiz. % 96.67% 117.74% 120.12% 120.12% 153.21% 134.52% 100.00%
P/EPS 67.05 71.20 63.05 65.99 92.32 86.99 63.16 4.06%
  QoQ % -5.83% 12.93% -4.46% -28.52% 6.13% 37.73% -
  Horiz. % 106.16% 112.73% 99.83% 104.48% 146.17% 137.73% 100.00%
EY 1.49 1.40 1.59 1.52 1.08 1.15 1.58 -3.83%
  QoQ % 6.43% -11.95% 4.61% 40.74% -6.09% -27.22% -
  Horiz. % 94.30% 88.61% 100.63% 96.20% 68.35% 72.78% 100.00%
DY 1.06 2.07 0.00 2.04 0.88 0.00 0.00 -
  QoQ % -48.79% 0.00% 0.00% 131.82% 0.00% 0.00% -
  Horiz. % 120.45% 235.23% 0.00% 231.82% 100.00% - -
P/NAPS 1.82 1.88 1.88 2.45 2.27 1.80 1.48 14.77%
  QoQ % -3.19% 0.00% -23.27% 7.93% 26.11% 21.62% -
  Horiz. % 122.97% 127.03% 127.03% 165.54% 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.
 


 

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