Highlights

[YTLCMT] YoY Annual (Unaudited) Result on 2007-06-30 [#4]

Stock [YTLCMT]: YTL CEMENT BHD
Announcement Date 23-Aug-2007
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2007
Quarter 30-Jun-2007  [#4]
Profit Trend YoY -     14.41%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 1,854,319 1,968,294 1,466,908 1,150,041 1,061,946 677,065 513,264 23.86%
  YoY % -5.79% 34.18% 27.55% 8.30% 56.85% 31.91% -
  Horiz. % 361.28% 383.49% 285.80% 224.06% 206.90% 131.91% 100.00%
PBT 411,226 360,345 290,049 236,268 158,134 75,374 100,887 26.37%
  YoY % 14.12% 24.24% 22.76% 49.41% 109.80% -25.29% -
  Horiz. % 407.61% 357.18% 287.50% 234.19% 156.74% 74.71% 100.00%
Tax -100,083 -95,483 -78,000 -61,197 -2,282 -19,472 -15,826 35.97%
  YoY % -4.82% -22.41% -27.46% -2,581.73% 88.28% -23.04% -
  Horiz. % 632.40% 603.33% 492.86% 386.69% 14.42% 123.04% 100.00%
NP 311,143 264,862 212,049 175,071 155,852 55,902 85,061 24.12%
  YoY % 17.47% 24.91% 21.12% 12.33% 178.80% -34.28% -
  Horiz. % 365.79% 311.38% 249.29% 205.82% 183.22% 65.72% 100.00%
NP to SH 269,117 239,276 193,239 157,910 138,027 55,902 85,061 21.15%
  YoY % 12.47% 23.82% 22.37% 14.41% 146.91% -34.28% -
  Horiz. % 316.38% 281.30% 227.18% 185.64% 162.27% 65.72% 100.00%
Tax Rate 24.34 % 26.50 % 26.89 % 25.90 % 1.44 % 25.83 % 15.69 % 7.59%
  YoY % -8.15% -1.45% 3.82% 1,698.61% -94.43% 64.63% -
  Horiz. % 155.13% 168.90% 171.38% 165.07% 9.18% 164.63% 100.00%
Total Cost 1,543,176 1,703,432 1,254,859 974,970 906,094 621,163 428,203 23.81%
  YoY % -9.41% 35.75% 28.71% 7.60% 45.87% 45.06% -
  Horiz. % 360.38% 397.81% 293.05% 227.69% 211.60% 145.06% 100.00%
Net Worth 2,715,501 2,128,168 1,909,865 1,677,114 1,135,395 605,854 272,808 46.64%
  YoY % 27.60% 11.43% 13.88% 47.71% 87.40% 122.08% -
  Horiz. % 995.39% 780.10% 700.07% 614.76% 416.19% 222.08% 100.00%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 92,609 92,998 113,266 98,649 48,417 44,319 18,048 31.31%
  YoY % -0.42% -17.89% 14.82% 103.75% 9.25% 145.56% -
  Horiz. % 513.10% 515.26% 627.55% 546.57% 268.26% 245.56% 100.00%
Div Payout % 34.41 % 38.87 % 58.61 % 62.47 % 35.08 % 79.28 % 21.22 % 8.39%
  YoY % -11.47% -33.68% -6.18% 78.08% -55.75% 273.61% -
  Horiz. % 162.16% 183.18% 276.20% 294.39% 165.32% 373.61% 100.00%
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 2,715,501 2,128,168 1,909,865 1,677,114 1,135,395 605,854 272,808 46.64%
  YoY % 27.60% 11.43% 13.88% 47.71% 87.40% 122.08% -
  Horiz. % 995.39% 780.10% 700.07% 614.76% 416.19% 222.08% 100.00%
NOSH 705,325 646,722 647,236 657,666 484,177 443,199 180,488 25.49%
  YoY % 9.06% -0.08% -1.59% 35.83% 9.25% 145.56% -
  Horiz. % 390.79% 358.32% 358.60% 364.38% 268.26% 245.56% 100.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 16.78 % 13.46 % 14.46 % 15.22 % 14.68 % 8.26 % 16.57 % 0.21%
  YoY % 24.67% -6.92% -4.99% 3.68% 77.72% -50.15% -
  Horiz. % 101.27% 81.23% 87.27% 91.85% 88.59% 49.85% 100.00%
ROE 9.91 % 11.24 % 10.12 % 9.42 % 12.16 % 9.23 % 31.18 % -17.38%
  YoY % -11.83% 11.07% 7.43% -22.53% 31.74% -70.40% -
  Horiz. % 31.78% 36.05% 32.46% 30.21% 39.00% 29.60% 100.00%
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 262.90 304.35 226.64 174.87 219.33 152.77 284.37 -1.30%
  YoY % -13.62% 34.29% 29.60% -20.27% 43.57% -46.28% -
  Horiz. % 92.45% 107.03% 79.70% 61.49% 77.13% 53.72% 100.00%
EPS 39.21 38.21 30.70 25.34 20.86 12.72 27.52 6.07%
  YoY % 2.62% 24.46% 21.15% 21.48% 63.99% -53.78% -
  Horiz. % 142.48% 138.84% 111.56% 92.08% 75.80% 46.22% 100.00%
DPS 13.13 14.38 17.50 15.00 10.00 10.00 10.00 4.64%
  YoY % -8.69% -17.83% 16.67% 50.00% 0.00% 0.00% -
  Horiz. % 131.30% 143.80% 175.00% 150.00% 100.00% 100.00% 100.00%
NAPS 3.8500 3.2907 2.9508 2.5501 2.3450 1.3670 1.5115 16.85%
  YoY % 17.00% 11.52% 15.71% 8.75% 71.54% -9.56% -
  Horiz. % 254.71% 217.71% 195.22% 168.71% 155.14% 90.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 710,910
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 260.84 276.87 206.34 161.77 149.38 95.24 72.20 23.86%
  YoY % -5.79% 34.18% 27.55% 8.29% 56.85% 31.91% -
  Horiz. % 361.27% 383.48% 285.79% 224.06% 206.90% 131.91% 100.00%
EPS 37.86 33.66 27.18 22.21 19.42 7.86 11.97 21.15%
  YoY % 12.48% 23.84% 22.38% 14.37% 147.07% -34.34% -
  Horiz. % 316.29% 281.20% 227.07% 185.55% 162.24% 65.66% 100.00%
DPS 13.03 13.08 15.93 13.88 6.81 6.23 2.54 31.31%
  YoY % -0.38% -17.89% 14.77% 103.82% 9.31% 145.28% -
  Horiz. % 512.99% 514.96% 627.17% 546.46% 268.11% 245.28% 100.00%
NAPS 3.8198 2.9936 2.6865 2.3591 1.5971 0.8522 0.3837 46.64%
  YoY % 27.60% 11.43% 13.88% 47.71% 87.41% 122.10% -
  Horiz. % 995.52% 780.19% 700.16% 614.83% 416.24% 222.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 3.8700 4.1200 3.6600 5.7500 2.3400 2.2100 4.7600 -
P/RPS 1.47 1.35 1.61 3.29 1.07 1.45 1.67 -2.10%
  YoY % 8.89% -16.15% -51.06% 207.48% -26.21% -13.17% -
  Horiz. % 88.02% 80.84% 96.41% 197.01% 64.07% 86.83% 100.00%
P/EPS 10.14 11.14 12.26 23.95 8.21 17.52 10.10 0.07%
  YoY % -8.98% -9.14% -48.81% 191.72% -53.14% 73.47% -
  Horiz. % 100.40% 110.30% 121.39% 237.13% 81.29% 173.47% 100.00%
EY 9.86 8.98 8.16 4.18 12.18 5.71 9.90 -0.07%
  YoY % 9.80% 10.05% 95.22% -65.68% 113.31% -42.32% -
  Horiz. % 99.60% 90.71% 82.42% 42.22% 123.03% 57.68% 100.00%
DY 3.39 3.49 4.78 2.61 4.27 4.52 2.10 8.30%
  YoY % -2.87% -26.99% 83.14% -38.88% -5.53% 115.24% -
  Horiz. % 161.43% 166.19% 227.62% 124.29% 203.33% 215.24% 100.00%
P/NAPS 1.01 1.25 1.24 2.25 1.00 1.62 3.15 -17.26%
  YoY % -19.20% 0.81% -44.89% 125.00% -38.27% -48.57% -
  Horiz. % 32.06% 39.68% 39.37% 71.43% 31.75% 51.43% 100.00%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 19/08/10 20/08/09 19/08/08 23/08/07 24/08/06 26/08/05 26/08/04 -
Price 4.0500 4.2000 3.3200 4.9000 2.4200 2.1500 2.3300 -
P/RPS 1.54 1.38 1.46 2.80 1.10 1.41 0.82 11.07%
  YoY % 11.59% -5.48% -47.86% 154.55% -21.99% 71.95% -
  Horiz. % 187.80% 168.29% 178.05% 341.46% 134.15% 171.95% 100.00%
P/EPS 10.61 11.35 11.12 20.41 8.49 17.05 4.94 13.58%
  YoY % -6.52% 2.07% -45.52% 140.40% -50.21% 245.14% -
  Horiz. % 214.78% 229.76% 225.10% 413.16% 171.86% 345.14% 100.00%
EY 9.42 8.81 8.99 4.90 11.78 5.87 20.23 -11.96%
  YoY % 6.92% -2.00% 83.47% -58.40% 100.68% -70.98% -
  Horiz. % 46.56% 43.55% 44.44% 24.22% 58.23% 29.02% 100.00%
DY 3.24 3.42 5.27 3.06 4.13 4.65 4.29 -4.57%
  YoY % -5.26% -35.10% 72.22% -25.91% -11.18% 8.39% -
  Horiz. % 75.52% 79.72% 122.84% 71.33% 96.27% 108.39% 100.00%
P/NAPS 1.05 1.28 1.13 1.92 1.03 1.57 1.54 -6.18%
  YoY % -17.97% 13.27% -41.15% 86.41% -34.39% 1.95% -
  Horiz. % 68.18% 83.12% 73.38% 124.68% 66.88% 101.95% 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.
 


 

400  248  531  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SUMATEC 0.025-0.01 
 SAPNRG 0.270.00 
 VSOLAR 0.15+0.005 
 NETX 0.015-0.005 
 HSI-H6P 0.18-0.085 
 NAIM 1.16+0.185 
 KNM 0.375-0.005 
 HSI-C7F 0.425+0.075 
 DSONIC-WA 0.405-0.005 
 ARMADA 0.225+0.005 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
5. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Politcal linked stock that you should HOLD for GREAT return - GETS Sharing potential stocks that gave at least 50% gain
7. Enemies want Pakatan gone, Kit Siang says amid calls for DAP to quit coalition save malaysia!!!
8. 云顶大马为何买帝国?/迪瓦尼山 MSWG前线把关
Partners & Brokers