Highlights

[YTLCMT] QoQ Quarter Result on 2005-12-31 [#2]

Stock [YTLCMT]: YTL CEMENT BHD
Announcement Date 23-Feb-2006
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2006
Quarter 31-Dec-2005  [#2]
Profit Trend QoQ -     -18.91%    YoY -     76.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 283,901 290,821 269,694 240,195 261,236 198,789 188,184 31.51%
  QoQ % -2.38% 7.83% 12.28% -8.05% 31.41% 5.64% -
  Horiz. % 150.86% 154.54% 143.31% 127.64% 138.82% 105.64% 100.00%
PBT 52,696 40,726 36,381 35,901 45,126 13,332 1,939 802.11%
  QoQ % 29.39% 11.94% 1.34% -20.44% 238.48% 587.57% -
  Horiz. % 2,717.69% 2,100.36% 1,876.28% 1,851.52% 2,327.28% 687.57% 100.00%
Tax -13,367 8,014 -4,507 -3,075 -2,714 -6,117 3,157 -
  QoQ % -266.80% 277.81% -46.57% -13.30% 55.63% -293.76% -
  Horiz. % -423.41% 253.85% -142.76% -97.40% -85.97% -193.76% 100.00%
NP 39,329 48,740 31,874 32,826 42,412 7,215 5,096 290.05%
  QoQ % -19.31% 52.91% -2.90% -22.60% 487.83% 41.58% -
  Horiz. % 771.76% 956.44% 625.47% 644.15% 832.26% 141.58% 100.00%
NP to SH 37,759 34,227 31,242 32,491 40,066 7,215 5,096 279.60%
  QoQ % 10.32% 9.55% -3.84% -18.91% 455.32% 41.58% -
  Horiz. % 740.95% 671.64% 613.07% 637.58% 786.22% 141.58% 100.00%
Tax Rate 25.37 % -19.68 % 12.39 % 8.57 % 6.01 % 45.88 % -162.82 % -
  QoQ % 228.91% -258.84% 44.57% 42.60% -86.90% 128.18% -
  Horiz. % -15.58% 12.09% -7.61% -5.26% -3.69% -28.18% 100.00%
Total Cost 244,572 242,081 237,820 207,369 218,824 191,574 183,088 21.27%
  QoQ % 1.03% 1.79% 14.68% -5.23% 14.22% 4.63% -
  Horiz. % 133.58% 132.22% 129.89% 113.26% 119.52% 104.63% 100.00%
Net Worth 1,606,413 968,687 968,744 1,264,776 740,906 486,778 682,767 76.81%
  QoQ % 65.83% -0.01% -23.41% 70.71% 52.21% -28.71% -
  Horiz. % 235.28% 141.88% 141.88% 185.24% 108.52% 71.29% 100.00%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 48,434 - - - 48,677 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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. % 0.00% 20.97% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 1,606,413 968,687 968,744 1,264,776 740,906 486,778 682,767 76.81%
  QoQ % 65.83% -0.01% -23.41% 70.71% 52.21% -28.71% -
  Horiz. % 235.28% 141.88% 141.88% 185.24% 108.52% 71.29% 100.00%
NOSH 662,438 484,343 484,372 484,217 483,305 486,778 480,754 23.80%
  QoQ % 36.77% -0.01% 0.03% 0.19% -0.71% 1.25% -
  Horiz. % 137.79% 100.75% 100.75% 100.72% 100.53% 101.25% 100.00%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 13.85 % 16.76 % 11.82 % 13.67 % 16.24 % 3.63 % 2.71 % 196.41%
  QoQ % -17.36% 41.79% -13.53% -15.83% 347.38% 33.95% -
  Horiz. % 511.07% 618.45% 436.16% 504.43% 599.26% 133.95% 100.00%
ROE 2.35 % 3.53 % 3.23 % 2.57 % 5.41 % 1.48 % 0.75 % 113.98%
  QoQ % -33.43% 9.29% 25.68% -52.50% 265.54% 97.33% -
  Horiz. % 313.33% 470.67% 430.67% 342.67% 721.33% 197.33% 100.00%
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 42.86 60.04 55.68 49.60 54.05 40.84 39.14 6.23%
  QoQ % -28.61% 7.83% 12.26% -8.23% 32.35% 4.34% -
  Horiz. % 109.50% 153.40% 142.26% 126.72% 138.09% 104.34% 100.00%
EPS 5.70 5.17 4.72 6.71 8.29 1.48 1.06 206.62%
  QoQ % 10.25% 9.53% -29.66% -19.06% 460.14% 39.62% -
  Horiz. % 537.74% 487.74% 445.28% 633.02% 782.08% 139.62% 100.00%
DPS 0.00 10.00 0.00 0.00 0.00 10.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.4250 2.0000 2.0000 2.6120 1.5330 1.0000 1.4202 42.81%
  QoQ % 21.25% 0.00% -23.43% 70.38% 53.30% -29.59% -
  Horiz. % 170.75% 140.83% 140.83% 183.92% 107.94% 70.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 710,910
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 39.93 40.91 37.94 33.79 36.75 27.96 26.47 31.50%
  QoQ % -2.40% 7.83% 12.28% -8.05% 31.44% 5.63% -
  Horiz. % 150.85% 154.55% 143.33% 127.65% 138.84% 105.63% 100.00%
EPS 5.31 4.81 4.39 4.57 5.64 1.01 0.72 278.43%
  QoQ % 10.40% 9.57% -3.94% -18.97% 458.42% 40.28% -
  Horiz. % 737.50% 668.06% 609.72% 634.72% 783.33% 140.28% 100.00%
DPS 0.00 6.81 0.00 0.00 0.00 6.85 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.42% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.2597 1.3626 1.3627 1.7791 1.0422 0.6847 0.9604 76.81%
  QoQ % 65.84% -0.01% -23.41% 70.71% 52.21% -28.71% -
  Horiz. % 235.29% 141.88% 141.89% 185.25% 108.52% 71.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.4800 2.3400 2.4300 2.3000 2.2400 2.2100 2.7400 -
P/RPS 5.79 3.90 4.36 4.64 4.14 5.41 7.00 -11.87%
  QoQ % 48.46% -10.55% -6.03% 12.08% -23.48% -22.71% -
  Horiz. % 82.71% 55.71% 62.29% 66.29% 59.14% 77.29% 100.00%
P/EPS 43.51 33.11 37.67 34.28 27.02 149.10 258.49 -69.48%
  QoQ % 31.41% -12.11% 9.89% 26.87% -81.88% -42.32% -
  Horiz. % 16.83% 12.81% 14.57% 13.26% 10.45% 57.68% 100.00%
EY 2.30 3.02 2.65 2.92 3.70 0.67 0.39 226.07%
  QoQ % -23.84% 13.96% -9.25% -21.08% 452.24% 71.79% -
  Horiz. % 589.74% 774.36% 679.49% 748.72% 948.72% 171.79% 100.00%
DY 0.00 4.27 0.00 0.00 0.00 4.52 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 94.47% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.02 1.17 1.22 0.88 1.46 2.21 1.93 -34.61%
  QoQ % -12.82% -4.10% 38.64% -39.73% -33.94% 14.51% -
  Horiz. % 52.85% 60.62% 63.21% 45.60% 75.65% 114.51% 100.00%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 19/12/06 24/08/06 18/05/06 23/02/06 24/11/05 26/08/05 27/05/05 -
Price 3.6000 2.4200 2.3700 2.4000 2.3500 2.1500 2.3000 -
P/RPS 8.40 4.03 4.26 4.84 4.35 5.26 5.88 26.82%
  QoQ % 108.44% -5.40% -11.98% 11.26% -17.30% -10.54% -
  Horiz. % 142.86% 68.54% 72.45% 82.31% 73.98% 89.46% 100.00%
P/EPS 63.16 34.25 36.74 35.77 28.35 145.06 216.98 -56.05%
  QoQ % 84.41% -6.78% 2.71% 26.17% -80.46% -33.15% -
  Horiz. % 29.11% 15.78% 16.93% 16.49% 13.07% 66.85% 100.00%
EY 1.58 2.92 2.72 2.80 3.53 0.69 0.46 127.48%
  QoQ % -45.89% 7.35% -2.86% -20.68% 411.59% 50.00% -
  Horiz. % 343.48% 634.78% 591.30% 608.70% 767.39% 150.00% 100.00%
DY 0.00 4.13 0.00 0.00 0.00 4.65 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 88.82% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.48 1.21 1.19 0.92 1.53 2.15 1.62 -5.84%
  QoQ % 22.31% 1.68% 29.35% -39.87% -28.84% 32.72% -
  Horiz. % 91.36% 74.69% 73.46% 56.79% 94.44% 132.72% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

360  744  441  434 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.075+0.025 
 TRIVE 0.02+0.01 
 EDUSPEC 0.025+0.01 
 NETX 0.0150.00 
 PHB 0.04+0.005 
 XOX 0.29+0.02 
 XDL 0.085+0.015 
 ORION 0.135+0.045 
 NICE 0.40+0.17 
 PHB-WB 0.0250.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers