Highlights

[YTLCMT] QoQ Quarter Result on 2007-03-31 [#3]

Stock [YTLCMT]: YTL CEMENT BHD
Announcement Date 24-May-2007
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2007
Quarter 31-Mar-2007  [#3]
Profit Trend QoQ -     18.08%    YoY -     28.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 315,536 321,247 316,218 288,005 261,917 283,901 290,821 5.57%
  QoQ % -1.78% 1.59% 9.80% 9.96% -7.74% -2.38% -
  Horiz. % 108.50% 110.46% 108.73% 99.03% 90.06% 97.62% 100.00%
PBT 62,825 76,443 75,108 60,407 48,058 52,696 40,726 33.40%
  QoQ % -17.81% 1.78% 24.34% 25.70% -8.80% 29.39% -
  Horiz. % 154.26% 187.70% 184.42% 148.33% 118.00% 129.39% 100.00%
Tax -14,707 -20,384 -18,283 -14,826 -12,359 -13,367 8,014 -
  QoQ % 27.85% -11.49% -23.32% -19.96% 7.54% -266.80% -
  Horiz. % -183.52% -254.35% -228.14% -185.00% -154.22% -166.80% 100.00%
NP 48,118 56,059 56,825 45,581 35,699 39,329 48,740 -0.85%
  QoQ % -14.17% -1.35% 24.67% 27.68% -9.23% -19.31% -
  Horiz. % 98.72% 115.02% 116.59% 93.52% 73.24% 80.69% 100.00%
NP to SH 43,840 51,407 48,337 40,164 34,013 37,759 34,227 17.89%
  QoQ % -14.72% 6.35% 20.35% 18.08% -9.92% 10.32% -
  Horiz. % 128.09% 150.19% 141.22% 117.35% 99.37% 110.32% 100.00%
Tax Rate 23.41 % 26.67 % 24.34 % 24.54 % 25.72 % 25.37 % -19.68 % -
  QoQ % -12.22% 9.57% -0.81% -4.59% 1.38% 228.91% -
  Horiz. % -118.95% -135.52% -123.68% -124.70% -130.69% -128.91% 100.00%
Total Cost 267,418 265,188 259,393 242,424 226,218 244,572 242,081 6.84%
  QoQ % 0.84% 2.23% 7.00% 7.16% -7.50% 1.03% -
  Horiz. % 110.47% 109.55% 107.15% 100.14% 93.45% 101.03% 100.00%
Net Worth 1,658,149 1,721,453 1,301,931 1,630,579 1,643,191 1,606,413 968,687 42.96%
  QoQ % -3.68% 32.22% -20.16% -0.77% 2.29% 65.83% -
  Horiz. % 171.17% 177.71% 134.40% 168.33% 169.63% 165.83% 100.00%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 64,756 - 65,096 32,813 - - 48,434 21.30%
  QoQ % 0.00% 0.00% 98.38% 0.00% 0.00% 0.00% -
  Horiz. % 133.70% 0.00% 134.40% 67.75% 0.00% 0.00% 100.00%
Div Payout % 147.71 % - % 134.67 % 81.70 % - % - % 141.51 % 2.89%
  QoQ % 0.00% 0.00% 64.83% 0.00% 0.00% 0.00% -
  Horiz. % 104.38% 0.00% 95.17% 57.73% 0.00% 0.00% 100.00%
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 1,658,149 1,721,453 1,301,931 1,630,579 1,643,191 1,606,413 968,687 42.96%
  QoQ % -3.68% 32.22% -20.16% -0.77% 2.29% 65.83% -
  Horiz. % 171.17% 177.71% 134.40% 168.33% 169.63% 165.83% 100.00%
NOSH 647,562 648,259 650,965 656,274 660,446 662,438 484,343 21.30%
  QoQ % -0.11% -0.42% -0.81% -0.63% -0.30% 36.77% -
  Horiz. % 133.70% 133.84% 134.40% 135.50% 136.36% 136.77% 100.00%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 15.25 % 17.45 % 17.97 % 15.83 % 13.63 % 13.85 % 16.76 % -6.08%
  QoQ % -12.61% -2.89% 13.52% 16.14% -1.59% -17.36% -
  Horiz. % 90.99% 104.12% 107.22% 94.45% 81.32% 82.64% 100.00%
ROE 2.64 % 2.99 % 3.71 % 2.46 % 2.07 % 2.35 % 3.53 % -17.56%
  QoQ % -11.71% -19.41% 50.81% 18.84% -11.91% -33.43% -
  Horiz. % 74.79% 84.70% 105.10% 69.69% 58.64% 66.57% 100.00%
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 48.73 49.56 48.58 43.88 39.66 42.86 60.04 -12.96%
  QoQ % -1.67% 2.02% 10.71% 10.64% -7.47% -28.61% -
  Horiz. % 81.16% 82.54% 80.91% 73.08% 66.06% 71.39% 100.00%
EPS 6.77 7.93 7.42 6.12 5.15 5.70 5.17 19.63%
  QoQ % -14.63% 6.87% 21.24% 18.83% -9.65% 10.25% -
  Horiz. % 130.95% 153.38% 143.52% 118.38% 99.61% 110.25% 100.00%
DPS 10.00 0.00 10.00 5.00 0.00 0.00 10.00 -
  QoQ % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% 50.00% 0.00% 0.00% 100.00%
NAPS 2.5606 2.6555 2.0000 2.4846 2.4880 2.4250 2.0000 17.85%
  QoQ % -3.57% 32.77% -19.50% -0.14% 2.60% 21.25% -
  Horiz. % 128.03% 132.77% 100.00% 124.23% 124.40% 121.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 710,910
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 44.38 45.19 44.48 40.51 36.84 39.93 40.91 5.56%
  QoQ % -1.79% 1.60% 9.80% 9.96% -7.74% -2.40% -
  Horiz. % 108.48% 110.46% 108.73% 99.02% 90.05% 97.60% 100.00%
EPS 6.17 7.23 6.80 5.65 4.78 5.31 4.81 18.00%
  QoQ % -14.66% 6.32% 20.35% 18.20% -9.98% 10.40% -
  Horiz. % 128.27% 150.31% 141.37% 117.46% 99.38% 110.40% 100.00%
DPS 9.11 0.00 9.16 4.62 0.00 0.00 6.81 21.34%
  QoQ % 0.00% 0.00% 98.27% 0.00% 0.00% 0.00% -
  Horiz. % 133.77% 0.00% 134.51% 67.84% 0.00% 0.00% 100.00%
NAPS 2.3324 2.4215 1.8314 2.2937 2.3114 2.2597 1.3626 42.95%
  QoQ % -3.68% 32.22% -20.16% -0.77% 2.29% 65.84% -
  Horiz. % 171.17% 177.71% 134.40% 168.33% 169.63% 165.84% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 5.0000 4.9400 5.7500 4.3800 4.0000 2.4800 2.3400 -
P/RPS 10.26 9.97 11.84 9.98 10.09 5.79 3.90 90.23%
  QoQ % 2.91% -15.79% 18.64% -1.09% 74.27% 48.46% -
  Horiz. % 263.08% 255.64% 303.59% 255.90% 258.72% 148.46% 100.00%
P/EPS 73.86 62.30 77.44 71.57 77.67 43.51 33.11 70.48%
  QoQ % 18.56% -19.55% 8.20% -7.85% 78.51% 31.41% -
  Horiz. % 223.07% 188.16% 233.89% 216.16% 234.58% 131.41% 100.00%
EY 1.35 1.61 1.29 1.40 1.29 2.30 3.02 -41.45%
  QoQ % -16.15% 24.81% -7.86% 8.53% -43.91% -23.84% -
  Horiz. % 44.70% 53.31% 42.72% 46.36% 42.72% 76.16% 100.00%
DY 2.00 0.00 1.74 1.14 0.00 0.00 4.27 -39.60%
  QoQ % 0.00% 0.00% 52.63% 0.00% 0.00% 0.00% -
  Horiz. % 46.84% 0.00% 40.75% 26.70% 0.00% 0.00% 100.00%
P/NAPS 1.95 1.86 2.88 1.76 1.61 1.02 1.17 40.44%
  QoQ % 4.84% -35.42% 63.64% 9.32% 57.84% -12.82% -
  Horiz. % 166.67% 158.97% 246.15% 150.43% 137.61% 87.18% 100.00%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 22/02/08 22/11/07 23/08/07 24/05/07 08/02/07 19/12/06 24/08/06 -
Price 4.8200 5.0000 4.9000 5.6500 4.4800 3.6000 2.4200 -
P/RPS 9.89 10.09 10.09 12.87 11.30 8.40 4.03 81.64%
  QoQ % -1.98% 0.00% -21.60% 13.89% 34.52% 108.44% -
  Horiz. % 245.41% 250.37% 250.37% 319.35% 280.40% 208.44% 100.00%
P/EPS 71.20 63.05 65.99 92.32 86.99 63.16 34.25 62.67%
  QoQ % 12.93% -4.46% -28.52% 6.13% 37.73% 84.41% -
  Horiz. % 207.88% 184.09% 192.67% 269.55% 253.99% 184.41% 100.00%
EY 1.40 1.59 1.52 1.08 1.15 1.58 2.92 -38.66%
  QoQ % -11.95% 4.61% 40.74% -6.09% -27.22% -45.89% -
  Horiz. % 47.95% 54.45% 52.05% 36.99% 39.38% 54.11% 100.00%
DY 2.07 0.00 2.04 0.88 0.00 0.00 4.13 -36.82%
  QoQ % 0.00% 0.00% 131.82% 0.00% 0.00% 0.00% -
  Horiz. % 50.12% 0.00% 49.39% 21.31% 0.00% 0.00% 100.00%
P/NAPS 1.88 1.88 2.45 2.27 1.80 1.48 1.21 34.04%
  QoQ % 0.00% -23.27% 7.93% 26.11% 21.62% 22.31% -
  Horiz. % 155.37% 155.37% 202.48% 187.60% 148.76% 122.31% 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.
 


 

374  350  545  586 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.015 
 EKOVEST 0.86+0.06 
 GPACKET-WB 0.12+0.015 
 ARMADA 0.250.00 
 KNM-WB 0.29+0.055 
 VELESTO-WA 0.15+0.05 
 IWCITY 1.06+0.075 
 NETX 0.0150.00 
 VELESTO 0.33+0.03 
 SAPNRG 0.31+0.01 
Partners & Brokers