Highlights

[YTLCMT] QoQ Quarter Result on 2007-12-31 [#2]

Stock [YTLCMT]: YTL CEMENT BHD
Announcement Date 22-Feb-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2008
Quarter 31-Dec-2007  [#2]
Profit Trend QoQ -     -14.72%    YoY -     28.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 458,950 454,460 375,665 315,536 321,247 316,218 288,005 36.31%
  QoQ % 0.99% 20.97% 19.06% -1.78% 1.59% 9.80% -
  Horiz. % 159.35% 157.80% 130.44% 109.56% 111.54% 109.80% 100.00%
PBT 101,814 79,937 70,843 62,825 76,443 75,108 60,407 41.49%
  QoQ % 27.37% 12.84% 12.76% -17.81% 1.78% 24.34% -
  Horiz. % 168.55% 132.33% 117.28% 104.00% 126.55% 124.34% 100.00%
Tax -25,342 -25,750 -17,159 -14,707 -20,384 -18,283 -14,826 42.82%
  QoQ % 1.58% -50.07% -16.67% 27.85% -11.49% -23.32% -
  Horiz. % 170.93% 173.68% 115.74% 99.20% 137.49% 123.32% 100.00%
NP 76,472 54,187 53,684 48,118 56,059 56,825 45,581 41.06%
  QoQ % 41.13% 0.94% 11.57% -14.17% -1.35% 24.67% -
  Horiz. % 167.77% 118.88% 117.78% 105.57% 122.99% 124.67% 100.00%
NP to SH 69,198 52,479 45,512 43,840 51,407 48,337 40,164 43.57%
  QoQ % 31.86% 15.31% 3.81% -14.72% 6.35% 20.35% -
  Horiz. % 172.29% 130.66% 113.32% 109.15% 127.99% 120.35% 100.00%
Tax Rate 24.89 % 32.21 % 24.22 % 23.41 % 26.67 % 24.34 % 24.54 % 0.95%
  QoQ % -22.73% 32.99% 3.46% -12.22% 9.57% -0.81% -
  Horiz. % 101.43% 131.26% 98.70% 95.40% 108.68% 99.19% 100.00%
Total Cost 382,478 400,273 321,981 267,418 265,188 259,393 242,424 35.41%
  QoQ % -4.45% 24.32% 20.40% 0.84% 2.23% 7.00% -
  Horiz. % 157.77% 165.11% 132.82% 110.31% 109.39% 107.00% 100.00%
Net Worth 1,995,941 1,293,180 1,675,669 1,658,149 1,721,453 1,301,931 1,630,579 14.39%
  QoQ % 54.34% -22.83% 1.06% -3.68% 32.22% -20.16% -
  Horiz. % 122.41% 79.31% 102.77% 101.69% 105.57% 79.84% 100.00%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 32,335 16,164 32,323 64,756 - 65,096 32,813 -0.97%
  QoQ % 100.04% -49.99% -50.08% 0.00% 0.00% 98.38% -
  Horiz. % 98.54% 49.26% 98.51% 197.35% 0.00% 198.38% 100.00%
Div Payout % 46.73 % 30.80 % 71.02 % 147.71 % - % 134.67 % 81.70 % -31.03%
  QoQ % 51.72% -56.63% -51.92% 0.00% 0.00% 64.83% -
  Horiz. % 57.20% 37.70% 86.93% 180.80% 0.00% 164.83% 100.00%
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 1,995,941 1,293,180 1,675,669 1,658,149 1,721,453 1,301,931 1,630,579 14.39%
  QoQ % 54.34% -22.83% 1.06% -3.68% 32.22% -20.16% -
  Horiz. % 122.41% 79.31% 102.77% 101.69% 105.57% 79.84% 100.00%
NOSH 646,710 646,590 646,477 647,562 648,259 650,965 656,274 -0.97%
  QoQ % 0.02% 0.02% -0.17% -0.11% -0.42% -0.81% -
  Horiz. % 98.54% 98.52% 98.51% 98.67% 98.78% 99.19% 100.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 16.66 % 11.92 % 14.29 % 15.25 % 17.45 % 17.97 % 15.83 % 3.46%
  QoQ % 39.77% -16.59% -6.30% -12.61% -2.89% 13.52% -
  Horiz. % 105.24% 75.30% 90.27% 96.34% 110.23% 113.52% 100.00%
ROE 3.47 % 4.06 % 2.72 % 2.64 % 2.99 % 3.71 % 2.46 % 25.70%
  QoQ % -14.53% 49.26% 3.03% -11.71% -19.41% 50.81% -
  Horiz. % 141.06% 165.04% 110.57% 107.32% 121.54% 150.81% 100.00%
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 70.97 70.29 58.11 48.73 49.56 48.58 43.88 37.67%
  QoQ % 0.97% 20.96% 19.25% -1.67% 2.02% 10.71% -
  Horiz. % 161.74% 160.19% 132.43% 111.05% 112.94% 110.71% 100.00%
EPS 10.70 8.11 7.04 6.77 7.93 7.42 6.12 44.98%
  QoQ % 31.94% 15.20% 3.99% -14.63% 6.87% 21.24% -
  Horiz. % 174.84% 132.52% 115.03% 110.62% 129.58% 121.24% 100.00%
DPS 5.00 2.50 5.00 10.00 0.00 10.00 5.00 -
  QoQ % 100.00% -50.00% -50.00% 0.00% 0.00% 100.00% -
  Horiz. % 100.00% 50.00% 100.00% 200.00% 0.00% 200.00% 100.00%
NAPS 3.0863 2.0000 2.5920 2.5606 2.6555 2.0000 2.4846 15.51%
  QoQ % 54.31% -22.84% 1.23% -3.57% 32.77% -19.50% -
  Horiz. % 124.22% 80.50% 104.32% 103.06% 106.88% 80.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 710,910
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 64.56 63.93 52.84 44.38 45.19 44.48 40.51 36.32%
  QoQ % 0.99% 20.99% 19.06% -1.79% 1.60% 9.80% -
  Horiz. % 159.37% 157.81% 130.44% 109.55% 111.55% 109.80% 100.00%
EPS 9.73 7.38 6.40 6.17 7.23 6.80 5.65 43.53%
  QoQ % 31.84% 15.31% 3.73% -14.66% 6.32% 20.35% -
  Horiz. % 172.21% 130.62% 113.27% 109.20% 127.96% 120.35% 100.00%
DPS 4.55 2.27 4.55 9.11 0.00 9.16 4.62 -1.01%
  QoQ % 100.44% -50.11% -50.05% 0.00% 0.00% 98.27% -
  Horiz. % 98.48% 49.13% 98.48% 197.19% 0.00% 198.27% 100.00%
NAPS 2.8076 1.8190 2.3571 2.3324 2.4215 1.8314 2.2937 14.39%
  QoQ % 54.35% -22.83% 1.06% -3.68% 32.22% -20.16% -
  Horiz. % 122.40% 79.30% 102.76% 101.69% 105.57% 79.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 3.0400 3.6600 4.3600 5.0000 4.9400 5.7500 4.3800 -
P/RPS 4.28 5.21 7.50 10.26 9.97 11.84 9.98 -43.04%
  QoQ % -17.85% -30.53% -26.90% 2.91% -15.79% 18.64% -
  Horiz. % 42.89% 52.20% 75.15% 102.81% 99.90% 118.64% 100.00%
P/EPS 28.41 45.09 61.93 73.86 62.30 77.44 71.57 -45.90%
  QoQ % -36.99% -27.19% -16.15% 18.56% -19.55% 8.20% -
  Horiz. % 39.70% 63.00% 86.53% 103.20% 87.05% 108.20% 100.00%
EY 3.52 2.22 1.61 1.35 1.61 1.29 1.40 84.59%
  QoQ % 58.56% 37.89% 19.26% -16.15% 24.81% -7.86% -
  Horiz. % 251.43% 158.57% 115.00% 96.43% 115.00% 92.14% 100.00%
DY 1.64 0.68 1.15 2.00 0.00 1.74 1.14 27.35%
  QoQ % 141.18% -40.87% -42.50% 0.00% 0.00% 52.63% -
  Horiz. % 143.86% 59.65% 100.88% 175.44% 0.00% 152.63% 100.00%
P/NAPS 0.98 1.83 1.68 1.95 1.86 2.88 1.76 -32.25%
  QoQ % -46.45% 8.93% -13.85% 4.84% -35.42% 63.64% -
  Horiz. % 55.68% 103.98% 95.45% 110.80% 105.68% 163.64% 100.00%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 20/11/08 19/08/08 22/05/08 22/02/08 22/11/07 23/08/07 24/05/07 -
Price 2.1600 3.3200 4.7200 4.8200 5.0000 4.9000 5.6500 -
P/RPS 3.04 4.72 8.12 9.89 10.09 10.09 12.87 -61.69%
  QoQ % -35.59% -41.87% -17.90% -1.98% 0.00% -21.60% -
  Horiz. % 23.62% 36.67% 63.09% 76.85% 78.40% 78.40% 100.00%
P/EPS 20.19 40.91 67.05 71.20 63.05 65.99 92.32 -63.60%
  QoQ % -50.65% -38.99% -5.83% 12.93% -4.46% -28.52% -
  Horiz. % 21.87% 44.31% 72.63% 77.12% 68.30% 71.48% 100.00%
EY 4.95 2.44 1.49 1.40 1.59 1.52 1.08 175.16%
  QoQ % 102.87% 63.76% 6.43% -11.95% 4.61% 40.74% -
  Horiz. % 458.33% 225.93% 137.96% 129.63% 147.22% 140.74% 100.00%
DY 2.31 0.75 1.06 2.07 0.00 2.04 0.88 89.96%
  QoQ % 208.00% -29.25% -48.79% 0.00% 0.00% 131.82% -
  Horiz. % 262.50% 85.23% 120.45% 235.23% 0.00% 231.82% 100.00%
P/NAPS 0.70 1.66 1.82 1.88 1.88 2.45 2.27 -54.26%
  QoQ % -57.83% -8.79% -3.19% 0.00% -23.27% 7.93% -
  Horiz. % 30.84% 73.13% 80.18% 82.82% 82.82% 107.93% 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