Highlights

[YTLCMT] QoQ Quarter Result on 2005-09-30 [#1]

Stock [YTLCMT]: YTL CEMENT BHD
Announcement Date 24-Nov-2005
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2006
Quarter 30-Sep-2005  [#1]
Profit Trend QoQ -     455.32%    YoY -     14.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 290,821 269,694 240,195 261,236 198,789 188,184 132,582 69.06%
  QoQ % 7.83% 12.28% -8.05% 31.41% 5.64% 41.94% -
  Horiz. % 219.35% 203.42% 181.17% 197.04% 149.94% 141.94% 100.00%
PBT 40,726 36,381 35,901 45,126 13,332 1,939 21,398 53.76%
  QoQ % 11.94% 1.34% -20.44% 238.48% 587.57% -90.94% -
  Horiz. % 190.33% 170.02% 167.78% 210.89% 62.30% 9.06% 100.00%
Tax 8,014 -4,507 -3,075 -2,714 -6,117 3,157 -3,009 -
  QoQ % 277.81% -46.57% -13.30% 55.63% -293.76% 204.92% -
  Horiz. % -266.33% 149.78% 102.19% 90.20% 203.29% -104.92% 100.00%
NP 48,740 31,874 32,826 42,412 7,215 5,096 18,389 91.86%
  QoQ % 52.91% -2.90% -22.60% 487.83% 41.58% -72.29% -
  Horiz. % 265.05% 173.33% 178.51% 230.64% 39.24% 27.71% 100.00%
NP to SH 34,227 31,242 32,491 40,066 7,215 5,096 18,389 51.48%
  QoQ % 9.55% -3.84% -18.91% 455.32% 41.58% -72.29% -
  Horiz. % 186.13% 169.90% 176.69% 217.88% 39.24% 27.71% 100.00%
Tax Rate -19.68 % 12.39 % 8.57 % 6.01 % 45.88 % -162.82 % 14.06 % -
  QoQ % -258.84% 44.57% 42.60% -86.90% 128.18% -1,258.04% -
  Horiz. % -139.97% 88.12% 60.95% 42.75% 326.32% -1,158.04% 100.00%
Total Cost 242,081 237,820 207,369 218,824 191,574 183,088 114,193 65.25%
  QoQ % 1.79% 14.68% -5.23% 14.22% 4.63% 60.33% -
  Horiz. % 211.99% 208.26% 181.60% 191.63% 167.76% 160.33% 100.00%
Net Worth 968,687 968,744 1,264,776 740,906 486,778 682,767 584,256 40.21%
  QoQ % -0.01% -23.41% 70.71% 52.21% -28.71% 16.86% -
  Horiz. % 165.80% 165.81% 216.48% 126.81% 83.32% 116.86% 100.00%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 48,434 - - - 48,677 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.50% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 141.51 % - % - % - % 674.68 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 20.97% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 968,687 968,744 1,264,776 740,906 486,778 682,767 584,256 40.21%
  QoQ % -0.01% -23.41% 70.71% 52.21% -28.71% 16.86% -
  Horiz. % 165.80% 165.81% 216.48% 126.81% 83.32% 116.86% 100.00%
NOSH 484,343 484,372 484,217 483,305 486,778 480,754 395,462 14.51%
  QoQ % -0.01% 0.03% 0.19% -0.71% 1.25% 21.57% -
  Horiz. % 122.48% 122.48% 122.44% 122.21% 123.09% 121.57% 100.00%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 16.76 % 11.82 % 13.67 % 16.24 % 3.63 % 2.71 % 13.87 % 13.49%
  QoQ % 41.79% -13.53% -15.83% 347.38% 33.95% -80.46% -
  Horiz. % 120.84% 85.22% 98.56% 117.09% 26.17% 19.54% 100.00%
ROE 3.53 % 3.23 % 2.57 % 5.41 % 1.48 % 0.75 % 3.15 % 7.91%
  QoQ % 9.29% 25.68% -52.50% 265.54% 97.33% -76.19% -
  Horiz. % 112.06% 102.54% 81.59% 171.75% 46.98% 23.81% 100.00%
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 60.04 55.68 49.60 54.05 40.84 39.14 33.53 47.62%
  QoQ % 7.83% 12.26% -8.23% 32.35% 4.34% 16.73% -
  Horiz. % 179.06% 166.06% 147.93% 161.20% 121.80% 116.73% 100.00%
EPS 5.17 4.72 6.71 8.29 1.48 1.06 4.65 7.34%
  QoQ % 9.53% -29.66% -19.06% 460.14% 39.62% -77.20% -
  Horiz. % 111.18% 101.51% 144.30% 178.28% 31.83% 22.80% 100.00%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 2.0000 2.0000 2.6120 1.5330 1.0000 1.4202 1.4774 22.44%
  QoQ % 0.00% -23.43% 70.38% 53.30% -29.59% -3.87% -
  Horiz. % 135.37% 135.37% 176.80% 103.76% 67.69% 96.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 710,910
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 40.91 37.94 33.79 36.75 27.96 26.47 18.65 69.07%
  QoQ % 7.83% 12.28% -8.05% 31.44% 5.63% 41.93% -
  Horiz. % 219.36% 203.43% 181.18% 197.05% 149.92% 141.93% 100.00%
EPS 4.81 4.39 4.57 5.64 1.01 0.72 2.59 51.26%
  QoQ % 9.57% -3.94% -18.97% 458.42% 40.28% -72.20% -
  Horiz. % 185.71% 169.50% 176.45% 217.76% 39.00% 27.80% 100.00%
DPS 6.81 0.00 0.00 0.00 6.85 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.42% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.3626 1.3627 1.7791 1.0422 0.6847 0.9604 0.8218 40.22%
  QoQ % -0.01% -23.41% 70.71% 52.21% -28.71% 16.87% -
  Horiz. % 165.81% 165.82% 216.49% 126.82% 83.32% 116.87% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.3400 2.4300 2.3000 2.2400 2.2100 2.7400 2.5500 -
P/RPS 3.90 4.36 4.64 4.14 5.41 7.00 7.61 -36.04%
  QoQ % -10.55% -6.03% 12.08% -23.48% -22.71% -8.02% -
  Horiz. % 51.25% 57.29% 60.97% 54.40% 71.09% 91.98% 100.00%
P/EPS 33.11 37.67 34.28 27.02 149.10 258.49 54.84 -28.63%
  QoQ % -12.11% 9.89% 26.87% -81.88% -42.32% 371.35% -
  Horiz. % 60.38% 68.69% 62.51% 49.27% 271.88% 471.35% 100.00%
EY 3.02 2.65 2.92 3.70 0.67 0.39 1.82 40.29%
  QoQ % 13.96% -9.25% -21.08% 452.24% 71.79% -78.57% -
  Horiz. % 165.93% 145.60% 160.44% 203.30% 36.81% 21.43% 100.00%
DY 4.27 0.00 0.00 0.00 4.52 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94.47% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.17 1.22 0.88 1.46 2.21 1.93 1.73 -23.01%
  QoQ % -4.10% 38.64% -39.73% -33.94% 14.51% 11.56% -
  Horiz. % 67.63% 70.52% 50.87% 84.39% 127.75% 111.56% 100.00%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 24/08/06 18/05/06 23/02/06 24/11/05 26/08/05 27/05/05 25/02/05 -
Price 2.4200 2.3700 2.4000 2.3500 2.1500 2.3000 2.8200 -
P/RPS 4.03 4.26 4.84 4.35 5.26 5.88 8.41 -38.85%
  QoQ % -5.40% -11.98% 11.26% -17.30% -10.54% -30.08% -
  Horiz. % 47.92% 50.65% 57.55% 51.72% 62.54% 69.92% 100.00%
P/EPS 34.25 36.74 35.77 28.35 145.06 216.98 60.65 -31.75%
  QoQ % -6.78% 2.71% 26.17% -80.46% -33.15% 257.76% -
  Horiz. % 56.47% 60.58% 58.98% 46.74% 239.18% 357.76% 100.00%
EY 2.92 2.72 2.80 3.53 0.69 0.46 1.65 46.46%
  QoQ % 7.35% -2.86% -20.68% 411.59% 50.00% -72.12% -
  Horiz. % 176.97% 164.85% 169.70% 213.94% 41.82% 27.88% 100.00%
DY 4.13 0.00 0.00 0.00 4.65 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 88.82% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.21 1.19 0.92 1.53 2.15 1.62 1.91 -26.30%
  QoQ % 1.68% 29.35% -39.87% -28.84% 32.72% -15.18% -
  Horiz. % 63.35% 62.30% 48.17% 80.10% 112.57% 84.82% 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.
 


 

385  274  558  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 NETX 0.0150.00 
 EFORCE 0.705+0.05 
 ARMADA 0.24+0.01 
 KNM 0.3650.00 
 MYEG 1.68+0.07 
 VSOLAR 0.21-0.02 
 HSI-C5P 0.285+0.015 
 ISTONE 0.2050.00 
 GPACKET 0.525+0.02 
Partners & Brokers