Highlights

[YTLCMT] QoQ Quarter Result on 2007-09-30 [#1]

Stock [YTLCMT]: YTL CEMENT BHD
Announcement Date 22-Nov-2007
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2008
Quarter 30-Sep-2007  [#1]
Profit Trend QoQ -     6.35%    YoY -     36.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 454,460 375,665 315,536 321,247 316,218 288,005 261,917 44.44%
  QoQ % 20.97% 19.06% -1.78% 1.59% 9.80% 9.96% -
  Horiz. % 173.51% 143.43% 120.47% 122.65% 120.73% 109.96% 100.00%
PBT 79,937 70,843 62,825 76,443 75,108 60,407 48,058 40.43%
  QoQ % 12.84% 12.76% -17.81% 1.78% 24.34% 25.70% -
  Horiz. % 166.33% 147.41% 130.73% 159.06% 156.29% 125.70% 100.00%
Tax -25,750 -17,159 -14,707 -20,384 -18,283 -14,826 -12,359 63.20%
  QoQ % -50.07% -16.67% 27.85% -11.49% -23.32% -19.96% -
  Horiz. % 208.35% 138.84% 119.00% 164.93% 147.93% 119.96% 100.00%
NP 54,187 53,684 48,118 56,059 56,825 45,581 35,699 32.11%
  QoQ % 0.94% 11.57% -14.17% -1.35% 24.67% 27.68% -
  Horiz. % 151.79% 150.38% 134.79% 157.03% 159.18% 127.68% 100.00%
NP to SH 52,479 45,512 43,840 51,407 48,337 40,164 34,013 33.56%
  QoQ % 15.31% 3.81% -14.72% 6.35% 20.35% 18.08% -
  Horiz. % 154.29% 133.81% 128.89% 151.14% 142.11% 118.08% 100.00%
Tax Rate 32.21 % 24.22 % 23.41 % 26.67 % 24.34 % 24.54 % 25.72 % 16.20%
  QoQ % 32.99% 3.46% -12.22% 9.57% -0.81% -4.59% -
  Horiz. % 125.23% 94.17% 91.02% 103.69% 94.63% 95.41% 100.00%
Total Cost 400,273 321,981 267,418 265,188 259,393 242,424 226,218 46.34%
  QoQ % 24.32% 20.40% 0.84% 2.23% 7.00% 7.16% -
  Horiz. % 176.94% 142.33% 118.21% 117.23% 114.67% 107.16% 100.00%
Net Worth 1,293,180 1,675,669 1,658,149 1,721,453 1,301,931 1,630,579 1,643,191 -14.77%
  QoQ % -22.83% 1.06% -3.68% 32.22% -20.16% -0.77% -
  Horiz. % 78.70% 101.98% 100.91% 104.76% 79.23% 99.23% 100.00%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 16,164 32,323 64,756 - 65,096 32,813 - -
  QoQ % -49.99% -50.08% 0.00% 0.00% 98.38% 0.00% -
  Horiz. % 49.26% 98.51% 197.35% 0.00% 198.38% 100.00% -
Div Payout % 30.80 % 71.02 % 147.71 % - % 134.67 % 81.70 % - % -
  QoQ % -56.63% -51.92% 0.00% 0.00% 64.83% 0.00% -
  Horiz. % 37.70% 86.93% 180.80% 0.00% 164.83% 100.00% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 1,293,180 1,675,669 1,658,149 1,721,453 1,301,931 1,630,579 1,643,191 -14.77%
  QoQ % -22.83% 1.06% -3.68% 32.22% -20.16% -0.77% -
  Horiz. % 78.70% 101.98% 100.91% 104.76% 79.23% 99.23% 100.00%
NOSH 646,590 646,477 647,562 648,259 650,965 656,274 660,446 -1.40%
  QoQ % 0.02% -0.17% -0.11% -0.42% -0.81% -0.63% -
  Horiz. % 97.90% 97.88% 98.05% 98.15% 98.56% 99.37% 100.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 11.92 % 14.29 % 15.25 % 17.45 % 17.97 % 15.83 % 13.63 % -8.56%
  QoQ % -16.59% -6.30% -12.61% -2.89% 13.52% 16.14% -
  Horiz. % 87.45% 104.84% 111.89% 128.03% 131.84% 116.14% 100.00%
ROE 4.06 % 2.72 % 2.64 % 2.99 % 3.71 % 2.46 % 2.07 % 56.75%
  QoQ % 49.26% 3.03% -11.71% -19.41% 50.81% 18.84% -
  Horiz. % 196.14% 131.40% 127.54% 144.44% 179.23% 118.84% 100.00%
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 70.29 58.11 48.73 49.56 48.58 43.88 39.66 46.50%
  QoQ % 20.96% 19.25% -1.67% 2.02% 10.71% 10.64% -
  Horiz. % 177.23% 146.52% 122.87% 124.96% 122.49% 110.64% 100.00%
EPS 8.11 7.04 6.77 7.93 7.42 6.12 5.15 35.39%
  QoQ % 15.20% 3.99% -14.63% 6.87% 21.24% 18.83% -
  Horiz. % 157.48% 136.70% 131.46% 153.98% 144.08% 118.83% 100.00%
DPS 2.50 5.00 10.00 0.00 10.00 5.00 0.00 -
  QoQ % -50.00% -50.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 50.00% 100.00% 200.00% 0.00% 200.00% 100.00% -
NAPS 2.0000 2.5920 2.5606 2.6555 2.0000 2.4846 2.4880 -13.56%
  QoQ % -22.84% 1.23% -3.57% 32.77% -19.50% -0.14% -
  Horiz. % 80.39% 104.18% 102.92% 106.73% 80.39% 99.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 710,910
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 63.93 52.84 44.38 45.19 44.48 40.51 36.84 44.46%
  QoQ % 20.99% 19.06% -1.79% 1.60% 9.80% 9.96% -
  Horiz. % 173.53% 143.43% 120.47% 122.67% 120.74% 109.96% 100.00%
EPS 7.38 6.40 6.17 7.23 6.80 5.65 4.78 33.62%
  QoQ % 15.31% 3.73% -14.66% 6.32% 20.35% 18.20% -
  Horiz. % 154.39% 133.89% 129.08% 151.26% 142.26% 118.20% 100.00%
DPS 2.27 4.55 9.11 0.00 9.16 4.62 0.00 -
  QoQ % -50.11% -50.05% 0.00% 0.00% 98.27% 0.00% -
  Horiz. % 49.13% 98.48% 197.19% 0.00% 198.27% 100.00% -
NAPS 1.8190 2.3571 2.3324 2.4215 1.8314 2.2937 2.3114 -14.77%
  QoQ % -22.83% 1.06% -3.68% 32.22% -20.16% -0.77% -
  Horiz. % 78.70% 101.98% 100.91% 104.76% 79.23% 99.23% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 3.6600 4.3600 5.0000 4.9400 5.7500 4.3800 4.0000 -
P/RPS 5.21 7.50 10.26 9.97 11.84 9.98 10.09 -35.66%
  QoQ % -30.53% -26.90% 2.91% -15.79% 18.64% -1.09% -
  Horiz. % 51.64% 74.33% 101.68% 98.81% 117.34% 98.91% 100.00%
P/EPS 45.09 61.93 73.86 62.30 77.44 71.57 77.67 -30.43%
  QoQ % -27.19% -16.15% 18.56% -19.55% 8.20% -7.85% -
  Horiz. % 58.05% 79.73% 95.09% 80.21% 99.70% 92.15% 100.00%
EY 2.22 1.61 1.35 1.61 1.29 1.40 1.29 43.65%
  QoQ % 37.89% 19.26% -16.15% 24.81% -7.86% 8.53% -
  Horiz. % 172.09% 124.81% 104.65% 124.81% 100.00% 108.53% 100.00%
DY 0.68 1.15 2.00 0.00 1.74 1.14 0.00 -
  QoQ % -40.87% -42.50% 0.00% 0.00% 52.63% 0.00% -
  Horiz. % 59.65% 100.88% 175.44% 0.00% 152.63% 100.00% -
P/NAPS 1.83 1.68 1.95 1.86 2.88 1.76 1.61 8.92%
  QoQ % 8.93% -13.85% 4.84% -35.42% 63.64% 9.32% -
  Horiz. % 113.66% 104.35% 121.12% 115.53% 178.88% 109.32% 100.00%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 19/08/08 22/05/08 22/02/08 22/11/07 23/08/07 24/05/07 08/02/07 -
Price 3.3200 4.7200 4.8200 5.0000 4.9000 5.6500 4.4800 -
P/RPS 4.72 8.12 9.89 10.09 10.09 12.87 11.30 -44.15%
  QoQ % -41.87% -17.90% -1.98% 0.00% -21.60% 13.89% -
  Horiz. % 41.77% 71.86% 87.52% 89.29% 89.29% 113.89% 100.00%
P/EPS 40.91 67.05 71.20 63.05 65.99 92.32 86.99 -39.55%
  QoQ % -38.99% -5.83% 12.93% -4.46% -28.52% 6.13% -
  Horiz. % 47.03% 77.08% 81.85% 72.48% 75.86% 106.13% 100.00%
EY 2.44 1.49 1.40 1.59 1.52 1.08 1.15 65.19%
  QoQ % 63.76% 6.43% -11.95% 4.61% 40.74% -6.09% -
  Horiz. % 212.17% 129.57% 121.74% 138.26% 132.17% 93.91% 100.00%
DY 0.75 1.06 2.07 0.00 2.04 0.88 0.00 -
  QoQ % -29.25% -48.79% 0.00% 0.00% 131.82% 0.00% -
  Horiz. % 85.23% 120.45% 235.23% 0.00% 231.82% 100.00% -
P/NAPS 1.66 1.82 1.88 1.88 2.45 2.27 1.80 -5.26%
  QoQ % -8.79% -3.19% 0.00% -23.27% 7.93% 26.11% -
  Horiz. % 92.22% 101.11% 104.44% 104.44% 136.11% 126.11% 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