Highlights

[YTLCMT] QoQ Quarter Result on 2006-12-31 [#2]

Stock [YTLCMT]: YTL CEMENT BHD
Announcement Date 08-Feb-2007
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2007
Quarter 31-Dec-2006  [#2]
Profit Trend QoQ -     -9.92%    YoY -     4.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 321,247 316,218 288,005 261,917 283,901 290,821 269,694 12.36%
  QoQ % 1.59% 9.80% 9.96% -7.74% -2.38% 7.83% -
  Horiz. % 119.12% 117.25% 106.79% 97.12% 105.27% 107.83% 100.00%
PBT 76,443 75,108 60,407 48,058 52,696 40,726 36,381 63.98%
  QoQ % 1.78% 24.34% 25.70% -8.80% 29.39% 11.94% -
  Horiz. % 210.12% 206.45% 166.04% 132.10% 144.84% 111.94% 100.00%
Tax -20,384 -18,283 -14,826 -12,359 -13,367 8,014 -4,507 173.23%
  QoQ % -11.49% -23.32% -19.96% 7.54% -266.80% 277.81% -
  Horiz. % 452.27% 405.66% 328.95% 274.22% 296.58% -177.81% 100.00%
NP 56,059 56,825 45,581 35,699 39,329 48,740 31,874 45.65%
  QoQ % -1.35% 24.67% 27.68% -9.23% -19.31% 52.91% -
  Horiz. % 175.88% 178.28% 143.00% 112.00% 123.39% 152.91% 100.00%
NP to SH 51,407 48,337 40,164 34,013 37,759 34,227 31,242 39.33%
  QoQ % 6.35% 20.35% 18.08% -9.92% 10.32% 9.55% -
  Horiz. % 164.54% 154.72% 128.56% 108.87% 120.86% 109.55% 100.00%
Tax Rate 26.67 % 24.34 % 24.54 % 25.72 % 25.37 % -19.68 % 12.39 % 66.63%
  QoQ % 9.57% -0.81% -4.59% 1.38% 228.91% -258.84% -
  Horiz. % 215.25% 196.45% 198.06% 207.59% 204.76% -158.84% 100.00%
Total Cost 265,188 259,393 242,424 226,218 244,572 242,081 237,820 7.52%
  QoQ % 2.23% 7.00% 7.16% -7.50% 1.03% 1.79% -
  Horiz. % 111.51% 109.07% 101.94% 95.12% 102.84% 101.79% 100.00%
Net Worth 1,721,453 1,301,931 1,630,579 1,643,191 1,606,413 968,687 968,744 46.66%
  QoQ % 32.22% -20.16% -0.77% 2.29% 65.83% -0.01% -
  Horiz. % 177.70% 134.39% 168.32% 169.62% 165.82% 99.99% 100.00%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 65,096 32,813 - - 48,434 - -
  QoQ % 0.00% 98.38% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 134.40% 67.75% 0.00% 0.00% 100.00% -
Div Payout % - % 134.67 % 81.70 % - % - % 141.51 % - % -
  QoQ % 0.00% 64.83% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 95.17% 57.73% 0.00% 0.00% 100.00% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 1,721,453 1,301,931 1,630,579 1,643,191 1,606,413 968,687 968,744 46.66%
  QoQ % 32.22% -20.16% -0.77% 2.29% 65.83% -0.01% -
  Horiz. % 177.70% 134.39% 168.32% 169.62% 165.82% 99.99% 100.00%
NOSH 648,259 650,965 656,274 660,446 662,438 484,343 484,372 21.42%
  QoQ % -0.42% -0.81% -0.63% -0.30% 36.77% -0.01% -
  Horiz. % 133.84% 134.39% 135.49% 136.35% 136.76% 99.99% 100.00%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 17.45 % 17.97 % 15.83 % 13.63 % 13.85 % 16.76 % 11.82 % 29.62%
  QoQ % -2.89% 13.52% 16.14% -1.59% -17.36% 41.79% -
  Horiz. % 147.63% 152.03% 133.93% 115.31% 117.17% 141.79% 100.00%
ROE 2.99 % 3.71 % 2.46 % 2.07 % 2.35 % 3.53 % 3.23 % -5.01%
  QoQ % -19.41% 50.81% 18.84% -11.91% -33.43% 9.29% -
  Horiz. % 92.57% 114.86% 76.16% 64.09% 72.76% 109.29% 100.00%
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 49.56 48.58 43.88 39.66 42.86 60.04 55.68 -7.46%
  QoQ % 2.02% 10.71% 10.64% -7.47% -28.61% 7.83% -
  Horiz. % 89.01% 87.25% 78.81% 71.23% 76.98% 107.83% 100.00%
EPS 7.93 7.42 6.12 5.15 5.70 5.17 4.72 41.28%
  QoQ % 6.87% 21.24% 18.83% -9.65% 10.25% 9.53% -
  Horiz. % 168.01% 157.20% 129.66% 109.11% 120.76% 109.53% 100.00%
DPS 0.00 10.00 5.00 0.00 0.00 10.00 0.00 -
  QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 50.00% 0.00% 0.00% 100.00% -
NAPS 2.6555 2.0000 2.4846 2.4880 2.4250 2.0000 2.0000 20.78%
  QoQ % 32.77% -19.50% -0.14% 2.60% 21.25% 0.00% -
  Horiz. % 132.77% 100.00% 124.23% 124.40% 121.25% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 710,910
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 45.19 44.48 40.51 36.84 39.93 40.91 37.94 12.35%
  QoQ % 1.60% 9.80% 9.96% -7.74% -2.40% 7.83% -
  Horiz. % 119.11% 117.24% 106.77% 97.10% 105.25% 107.83% 100.00%
EPS 7.23 6.80 5.65 4.78 5.31 4.81 4.39 39.42%
  QoQ % 6.32% 20.35% 18.20% -9.98% 10.40% 9.57% -
  Horiz. % 164.69% 154.90% 128.70% 108.88% 120.96% 109.57% 100.00%
DPS 0.00 9.16 4.62 0.00 0.00 6.81 0.00 -
  QoQ % 0.00% 98.27% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 134.51% 67.84% 0.00% 0.00% 100.00% -
NAPS 2.4215 1.8314 2.2937 2.3114 2.2597 1.3626 1.3627 46.66%
  QoQ % 32.22% -20.16% -0.77% 2.29% 65.84% -0.01% -
  Horiz. % 177.70% 134.39% 168.32% 169.62% 165.83% 99.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 4.9400 5.7500 4.3800 4.0000 2.4800 2.3400 2.4300 -
P/RPS 9.97 11.84 9.98 10.09 5.79 3.90 4.36 73.48%
  QoQ % -15.79% 18.64% -1.09% 74.27% 48.46% -10.55% -
  Horiz. % 228.67% 271.56% 228.90% 231.42% 132.80% 89.45% 100.00%
P/EPS 62.30 77.44 71.57 77.67 43.51 33.11 37.67 39.81%
  QoQ % -19.55% 8.20% -7.85% 78.51% 31.41% -12.11% -
  Horiz. % 165.38% 205.57% 189.99% 206.19% 115.50% 87.89% 100.00%
EY 1.61 1.29 1.40 1.29 2.30 3.02 2.65 -28.25%
  QoQ % 24.81% -7.86% 8.53% -43.91% -23.84% 13.96% -
  Horiz. % 60.75% 48.68% 52.83% 48.68% 86.79% 113.96% 100.00%
DY 0.00 1.74 1.14 0.00 0.00 4.27 0.00 -
  QoQ % 0.00% 52.63% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 40.75% 26.70% 0.00% 0.00% 100.00% -
P/NAPS 1.86 2.88 1.76 1.61 1.02 1.17 1.22 32.43%
  QoQ % -35.42% 63.64% 9.32% 57.84% -12.82% -4.10% -
  Horiz. % 152.46% 236.07% 144.26% 131.97% 83.61% 95.90% 100.00%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 23/08/07 24/05/07 08/02/07 19/12/06 24/08/06 18/05/06 -
Price 5.0000 4.9000 5.6500 4.4800 3.6000 2.4200 2.3700 -
P/RPS 10.09 10.09 12.87 11.30 8.40 4.03 4.26 77.59%
  QoQ % 0.00% -21.60% 13.89% 34.52% 108.44% -5.40% -
  Horiz. % 236.85% 236.85% 302.11% 265.26% 197.18% 94.60% 100.00%
P/EPS 63.05 65.99 92.32 86.99 63.16 34.25 36.74 43.29%
  QoQ % -4.46% -28.52% 6.13% 37.73% 84.41% -6.78% -
  Horiz. % 171.61% 179.61% 251.28% 236.77% 171.91% 93.22% 100.00%
EY 1.59 1.52 1.08 1.15 1.58 2.92 2.72 -30.07%
  QoQ % 4.61% 40.74% -6.09% -27.22% -45.89% 7.35% -
  Horiz. % 58.46% 55.88% 39.71% 42.28% 58.09% 107.35% 100.00%
DY 0.00 2.04 0.88 0.00 0.00 4.13 0.00 -
  QoQ % 0.00% 131.82% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 49.39% 21.31% 0.00% 0.00% 100.00% -
P/NAPS 1.88 2.45 2.27 1.80 1.48 1.21 1.19 35.61%
  QoQ % -23.27% 7.93% 26.11% 21.62% 22.31% 1.68% -
  Horiz. % 157.98% 205.88% 190.76% 151.26% 124.37% 101.68% 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.
 


 

308  386  539  949 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.305-0.005 
 KNM 0.365-0.005 
 HSI-C5J 0.10-0.035 
 HSI-C5P 0.27-0.03 
 GPACKET 0.505+0.045 
 NETX 0.015-0.005 
 VELESTO 0.315-0.005 
 IRIS 0.155+0.01 
 ISTONE 0.205-0.015 
Partners & Brokers