Highlights

[YTLCMT] QoQ TTM Result on 2006-06-30 [#4]

Stock [YTLCMT]: YTL CEMENT BHD
Announcement Date 24-Aug-2006
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2006
Quarter 30-Jun-2006  [#4]
Profit Trend QoQ -     24.33%    YoY -     110.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 1,124,644 1,106,333 1,084,611 1,061,946 969,914 888,404 780,791 27.57%
  QoQ % 1.66% 2.00% 2.13% 9.49% 9.17% 13.78% -
  Horiz. % 144.04% 141.69% 138.91% 136.01% 124.22% 113.78% 100.00%
PBT 201,887 177,861 165,704 158,134 130,740 96,298 81,795 82.74%
  QoQ % 13.51% 7.34% 4.79% 20.95% 35.77% 17.73% -
  Horiz. % 246.82% 217.45% 202.58% 193.33% 159.84% 117.73% 100.00%
Tax -32,538 -22,219 -12,935 -2,282 -16,413 -8,749 -8,683 141.45%
  QoQ % -46.44% -71.77% -466.83% 86.10% -87.60% -0.76% -
  Horiz. % 374.73% 255.89% 148.97% 26.28% 189.02% 100.76% 100.00%
NP 169,349 155,642 152,769 155,852 114,327 87,549 73,112 75.15%
  QoQ % 8.81% 1.88% -1.98% 36.32% 30.59% 19.75% -
  Horiz. % 231.63% 212.88% 208.95% 213.17% 156.37% 119.75% 100.00%
NP to SH 146,163 137,241 135,719 138,026 111,014 84,868 70,766 62.26%
  QoQ % 6.50% 1.12% -1.67% 24.33% 30.81% 19.93% -
  Horiz. % 206.54% 193.94% 191.79% 195.05% 156.87% 119.93% 100.00%
Tax Rate 16.12 % 12.49 % 7.81 % 1.44 % 12.55 % 9.09 % 10.62 % 32.11%
  QoQ % 29.06% 59.92% 442.36% -88.53% 38.06% -14.41% -
  Horiz. % 151.79% 117.61% 73.54% 13.56% 118.17% 85.59% 100.00%
Total Cost 955,295 950,691 931,842 906,094 855,587 800,855 707,679 22.17%
  QoQ % 0.48% 2.02% 2.84% 5.90% 6.83% 13.17% -
  Horiz. % 134.99% 134.34% 131.68% 128.04% 120.90% 113.17% 100.00%
Net Worth 1,630,579 1,643,191 1,606,413 968,687 968,744 1,264,776 740,906 69.28%
  QoQ % -0.77% 2.29% 65.83% -0.01% -23.41% 70.71% -
  Horiz. % 220.08% 221.78% 216.82% 130.74% 130.75% 170.71% 100.00%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 81,248 48,434 48,434 48,434 48,677 48,677 48,677 40.75%
  QoQ % 67.75% 0.00% 0.00% -0.50% 0.00% 0.00% -
  Horiz. % 166.91% 99.50% 99.50% 99.50% 100.00% 100.00% 100.00%
Div Payout % 55.59 % 35.29 % 35.69 % 35.09 % 43.85 % 57.36 % 68.79 % -13.25%
  QoQ % 57.52% -1.12% 1.71% -19.98% -23.55% -16.62% -
  Horiz. % 80.81% 51.30% 51.88% 51.01% 63.74% 83.38% 100.00%
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 1,630,579 1,643,191 1,606,413 968,687 968,744 1,264,776 740,906 69.28%
  QoQ % -0.77% 2.29% 65.83% -0.01% -23.41% 70.71% -
  Horiz. % 220.08% 221.78% 216.82% 130.74% 130.75% 170.71% 100.00%
NOSH 656,274 660,446 662,438 484,343 484,372 484,217 483,305 22.65%
  QoQ % -0.63% -0.30% 36.77% -0.01% 0.03% 0.19% -
  Horiz. % 135.79% 136.65% 137.06% 100.21% 100.22% 100.19% 100.00%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 15.06 % 14.07 % 14.09 % 14.68 % 11.79 % 9.85 % 9.36 % 37.35%
  QoQ % 7.04% -0.14% -4.02% 24.51% 19.70% 5.24% -
  Horiz. % 160.90% 150.32% 150.53% 156.84% 125.96% 105.24% 100.00%
ROE 8.96 % 8.35 % 8.45 % 14.25 % 11.46 % 6.71 % 9.55 % -4.17%
  QoQ % 7.31% -1.18% -40.70% 24.35% 70.79% -29.74% -
  Horiz. % 93.82% 87.43% 88.48% 149.21% 120.00% 70.26% 100.00%
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 171.37 167.51 163.73 219.25 200.24 183.47 161.55 4.02%
  QoQ % 2.30% 2.31% -25.32% 9.49% 9.14% 13.57% -
  Horiz. % 106.08% 103.69% 101.35% 135.72% 123.95% 113.57% 100.00%
EPS 22.27 20.78 20.49 28.50 22.92 17.53 14.64 32.30%
  QoQ % 7.17% 1.42% -28.11% 24.35% 30.75% 19.74% -
  Horiz. % 152.12% 141.94% 139.96% 194.67% 156.56% 119.74% 100.00%
DPS 12.38 7.33 7.31 10.00 10.00 10.00 10.07 14.78%
  QoQ % 68.89% 0.27% -26.90% 0.00% 0.00% -0.70% -
  Horiz. % 122.94% 72.79% 72.59% 99.30% 99.30% 99.30% 100.00%
NAPS 2.4846 2.4880 2.4250 2.0000 2.0000 2.6120 1.5330 38.02%
  QoQ % -0.14% 2.60% 21.25% 0.00% -23.43% 70.38% -
  Horiz. % 162.07% 162.30% 158.19% 130.46% 130.46% 170.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 710,910
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 158.20 155.62 152.57 149.38 136.43 124.97 109.83 27.57%
  QoQ % 1.66% 2.00% 2.14% 9.49% 9.17% 13.78% -
  Horiz. % 144.04% 141.69% 138.91% 136.01% 124.22% 113.78% 100.00%
EPS 20.56 19.30 19.09 19.42 15.62 11.94 9.95 62.30%
  QoQ % 6.53% 1.10% -1.70% 24.33% 30.82% 20.00% -
  Horiz. % 206.63% 193.97% 191.86% 195.18% 156.98% 120.00% 100.00%
DPS 11.43 6.81 6.81 6.81 6.85 6.85 6.85 40.73%
  QoQ % 67.84% 0.00% 0.00% -0.58% 0.00% 0.00% -
  Horiz. % 166.86% 99.42% 99.42% 99.42% 100.00% 100.00% 100.00%
NAPS 2.2937 2.3114 2.2597 1.3626 1.3627 1.7791 1.0422 69.28%
  QoQ % -0.77% 2.29% 65.84% -0.01% -23.41% 70.71% -
  Horiz. % 220.08% 221.78% 216.82% 130.74% 130.75% 170.71% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 4.3800 4.0000 2.4800 2.3400 2.4300 2.3000 2.2400 -
P/RPS 2.56 2.39 1.51 1.07 1.21 1.25 1.39 50.31%
  QoQ % 7.11% 58.28% 41.12% -11.57% -3.20% -10.07% -
  Horiz. % 184.17% 171.94% 108.63% 76.98% 87.05% 89.93% 100.00%
P/EPS 19.67 19.25 12.10 8.21 10.60 13.12 15.30 18.25%
  QoQ % 2.18% 59.09% 47.38% -22.55% -19.21% -14.25% -
  Horiz. % 128.56% 125.82% 79.08% 53.66% 69.28% 85.75% 100.00%
EY 5.08 5.20 8.26 12.18 9.43 7.62 6.54 -15.51%
  QoQ % -2.31% -37.05% -32.18% 29.16% 23.75% 16.51% -
  Horiz. % 77.68% 79.51% 126.30% 186.24% 144.19% 116.51% 100.00%
DY 2.83 1.83 2.95 4.27 4.12 4.35 4.50 -26.62%
  QoQ % 54.64% -37.97% -30.91% 3.64% -5.29% -3.33% -
  Horiz. % 62.89% 40.67% 65.56% 94.89% 91.56% 96.67% 100.00%
P/NAPS 1.76 1.61 1.02 1.17 1.22 0.88 1.46 13.28%
  QoQ % 9.32% 57.84% -12.82% -4.10% 38.64% -39.73% -
  Horiz. % 120.55% 110.27% 69.86% 80.14% 83.56% 60.27% 100.00%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/05/07 08/02/07 19/12/06 24/08/06 18/05/06 23/02/06 24/11/05 -
Price 5.6500 4.4800 3.6000 2.4200 2.3700 2.4000 2.3500 -
P/RPS 3.30 2.67 2.20 1.10 1.18 1.31 1.45 73.11%
  QoQ % 23.60% 21.36% 100.00% -6.78% -9.92% -9.66% -
  Horiz. % 227.59% 184.14% 151.72% 75.86% 81.38% 90.34% 100.00%
P/EPS 25.37 21.56 17.57 8.49 10.34 13.69 16.05 35.73%
  QoQ % 17.67% 22.71% 106.95% -17.89% -24.47% -14.70% -
  Horiz. % 158.07% 134.33% 109.47% 52.90% 64.42% 85.30% 100.00%
EY 3.94 4.64 5.69 11.78 9.67 7.30 6.23 -26.34%
  QoQ % -15.09% -18.45% -51.70% 21.82% 32.47% 17.17% -
  Horiz. % 63.24% 74.48% 91.33% 189.09% 155.22% 117.17% 100.00%
DY 2.19 1.64 2.03 4.13 4.22 4.17 4.29 -36.15%
  QoQ % 33.54% -19.21% -50.85% -2.13% 1.20% -2.80% -
  Horiz. % 51.05% 38.23% 47.32% 96.27% 98.37% 97.20% 100.00%
P/NAPS 2.27 1.80 1.48 1.21 1.19 0.92 1.53 30.11%
  QoQ % 26.11% 21.62% 22.31% 1.68% 29.35% -39.87% -
  Horiz. % 148.37% 117.65% 96.73% 79.08% 77.78% 60.13% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 
Partners & Brokers