Highlights

[YTLCMT] YoY Annualized Quarter Result on 2006-09-30 [#1]

Stock [YTLCMT]: YTL CEMENT BHD
Announcement Date 19-Dec-2006
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2007
Quarter 30-Sep-2006  [#1]
Profit Trend QoQ -     9.42%    YoY -     -5.76%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 1,790,488 1,835,800 1,284,988 1,135,604 1,044,944 630,036 522,236 22.77%
  YoY % -2.47% 42.87% 13.15% 8.68% 65.85% 20.64% -
  Horiz. % 342.85% 351.53% 246.06% 217.45% 200.09% 120.64% 100.00%
PBT 425,916 407,256 305,772 210,784 180,504 154,824 107,312 25.80%
  YoY % 4.58% 33.19% 45.06% 16.78% 16.59% 44.27% -
  Horiz. % 396.90% 379.51% 284.94% 196.42% 168.20% 144.27% 100.00%
Tax -111,296 -101,368 -81,536 -53,468 -10,856 -15,012 -16,804 37.00%
  YoY % -9.79% -24.32% -52.49% -392.52% 27.68% 10.66% -
  Horiz. % 662.32% 603.24% 485.22% 318.19% 64.60% 89.34% 100.00%
NP 314,620 305,888 224,236 157,316 169,648 139,812 90,508 23.06%
  YoY % 2.85% 36.41% 42.54% -7.27% 21.34% 54.47% -
  Horiz. % 347.62% 337.97% 247.75% 173.81% 187.44% 154.47% 100.00%
NP to SH 277,096 276,792 205,628 151,036 160,264 139,812 90,508 20.48%
  YoY % 0.11% 34.61% 36.15% -5.76% 14.63% 54.47% -
  Horiz. % 306.16% 305.82% 227.19% 166.88% 177.07% 154.47% 100.00%
Tax Rate 26.13 % 24.89 % 26.67 % 25.37 % 6.01 % 9.70 % 15.66 % 8.90%
  YoY % 4.98% -6.67% 5.12% 322.13% -38.04% -38.06% -
  Horiz. % 166.86% 158.94% 170.31% 162.01% 38.38% 61.94% 100.00%
Total Cost 1,475,868 1,529,912 1,060,752 978,288 875,296 490,224 431,728 22.71%
  YoY % -3.53% 44.23% 8.43% 11.77% 78.55% 13.55% -
  Horiz. % 341.85% 354.37% 245.70% 226.60% 202.74% 113.55% 100.00%
Net Worth 2,220,260 1,995,941 1,719,285 1,606,413 740,906 580,790 387,589 33.73%
  YoY % 11.24% 16.09% 7.03% 116.82% 27.57% 49.85% -
  Horiz. % 572.84% 514.96% 443.58% 414.46% 191.16% 149.85% 100.00%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 97,022 129,342 - - - - - -
  YoY % -24.99% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.01% 100.00% - - - - -
Div Payout % 35.01 % 46.73 % - % - % - % - % - % -
  YoY % -25.08% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 74.92% 100.00% - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 2,220,260 1,995,941 1,719,285 1,606,413 740,906 580,790 387,589 33.73%
  YoY % 11.24% 16.09% 7.03% 116.82% 27.57% 49.85% -
  Horiz. % 572.84% 514.96% 443.58% 414.46% 191.16% 149.85% 100.00%
NOSH 646,816 646,710 647,443 662,438 483,305 361,458 140,890 28.89%
  YoY % 0.02% -0.11% -2.26% 37.06% 33.71% 156.55% -
  Horiz. % 459.09% 459.02% 459.54% 470.18% 343.04% 256.55% 100.00%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 17.57 % 16.66 % 17.45 % 13.85 % 16.24 % 22.19 % 17.33 % 0.23%
  YoY % 5.46% -4.53% 25.99% -14.72% -26.81% 28.04% -
  Horiz. % 101.38% 96.13% 100.69% 79.92% 93.71% 128.04% 100.00%
ROE 12.48 % 13.87 % 11.96 % 9.40 % 21.63 % 24.07 % 23.35 % -9.91%
  YoY % -10.02% 15.97% 27.23% -56.54% -10.14% 3.08% -
  Horiz. % 53.45% 59.40% 51.22% 40.26% 92.63% 103.08% 100.00%
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 276.82 283.87 198.47 171.43 216.21 174.30 370.67 -4.75%
  YoY % -2.48% 43.03% 15.77% -20.71% 24.04% -52.98% -
  Horiz. % 74.68% 76.58% 53.54% 46.25% 58.33% 47.02% 100.00%
EPS 42.84 42.80 31.76 22.80 33.16 38.68 64.24 -6.52%
  YoY % 0.09% 34.76% 39.30% -31.24% -14.27% -39.79% -
  Horiz. % 66.69% 66.63% 49.44% 35.49% 51.62% 60.21% 100.00%
DPS 15.00 20.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % -25.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.00% 100.00% - - - - -
NAPS 3.4326 3.0863 2.6555 2.4250 1.5330 1.6068 2.7510 3.75%
  YoY % 11.22% 16.22% 9.51% 58.19% -4.59% -41.59% -
  Horiz. % 124.78% 112.19% 96.53% 88.15% 55.73% 58.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 710,910
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 251.86 258.23 180.75 159.74 146.99 88.62 73.46 22.77%
  YoY % -2.47% 42.87% 13.15% 8.67% 65.87% 20.64% -
  Horiz. % 342.85% 351.52% 246.05% 217.45% 200.10% 120.64% 100.00%
EPS 38.98 38.93 28.92 21.25 22.54 19.67 12.73 20.48%
  YoY % 0.13% 34.61% 36.09% -5.72% 14.59% 54.52% -
  Horiz. % 306.21% 305.81% 227.18% 166.93% 177.06% 154.52% 100.00%
DPS 13.65 18.19 0.00 0.00 0.00 0.00 0.00 -
  YoY % -24.96% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.04% 100.00% - - - - -
NAPS 3.1231 2.8076 2.4184 2.2597 1.0422 0.8170 0.5452 33.73%
  YoY % 11.24% 16.09% 7.02% 116.82% 27.56% 49.85% -
  Horiz. % 572.84% 514.97% 443.58% 414.47% 191.16% 149.85% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 4.1200 3.0400 4.9400 2.4800 2.2400 2.4600 4.2000 -
P/RPS 1.49 1.07 2.49 1.45 1.04 1.41 1.13 4.71%
  YoY % 39.25% -57.03% 71.72% 39.42% -26.24% 24.78% -
  Horiz. % 131.86% 94.69% 220.35% 128.32% 92.04% 124.78% 100.00%
P/EPS 9.62 7.10 15.55 10.88 6.76 6.36 6.54 6.64%
  YoY % 35.49% -54.34% 42.92% 60.95% 6.29% -2.75% -
  Horiz. % 147.09% 108.56% 237.77% 166.36% 103.36% 97.25% 100.00%
EY 10.40 14.08 6.43 9.19 14.80 15.72 15.30 -6.23%
  YoY % -26.14% 118.97% -30.03% -37.91% -5.85% 2.75% -
  Horiz. % 67.97% 92.03% 42.03% 60.07% 96.73% 102.75% 100.00%
DY 3.64 6.58 0.00 0.00 0.00 0.00 0.00 -
  YoY % -44.68% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 55.32% 100.00% - - - - -
P/NAPS 1.20 0.98 1.86 1.02 1.46 1.53 1.53 -3.96%
  YoY % 22.45% -47.31% 82.35% -30.14% -4.58% 0.00% -
  Horiz. % 78.43% 64.05% 121.57% 66.67% 95.42% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 19/11/09 20/11/08 22/11/07 19/12/06 24/11/05 26/11/04 20/11/03 -
Price 4.1300 2.1600 5.0000 3.6000 2.3500 2.5500 4.9600 -
P/RPS 1.49 0.76 2.52 2.10 1.09 1.46 1.34 1.78%
  YoY % 96.05% -69.84% 20.00% 92.66% -25.34% 8.96% -
  Horiz. % 111.19% 56.72% 188.06% 156.72% 81.34% 108.96% 100.00%
P/EPS 9.64 5.05 15.74 15.79 7.09 6.59 7.72 3.77%
  YoY % 90.89% -67.92% -0.32% 122.71% 7.59% -14.64% -
  Horiz. % 124.87% 65.41% 203.89% 204.53% 91.84% 85.36% 100.00%
EY 10.37 19.81 6.35 6.33 14.11 15.17 12.95 -3.63%
  YoY % -47.65% 211.97% 0.32% -55.14% -6.99% 17.14% -
  Horiz. % 80.08% 152.97% 49.03% 48.88% 108.96% 117.14% 100.00%
DY 3.63 9.26 0.00 0.00 0.00 0.00 0.00 -
  YoY % -60.80% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 39.20% 100.00% - - - - -
P/NAPS 1.20 0.70 1.88 1.48 1.53 1.59 1.80 -6.53%
  YoY % 71.43% -62.77% 27.03% -3.27% -3.77% -11.67% -
  Horiz. % 66.67% 38.89% 104.44% 82.22% 85.00% 88.33% 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.
 


 

1954 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 1.780.00 
 UCREST 0.1450.00 
 PINEAPP 0.3250.00 
 PUC 0.070.00 
 WILLOW 0.410.00 
 IRIS 0.160.00 
 TOPGLOV-C60 0.150.00 
 BTECH 0.220.00 
 3A 0.8450.00 
Partners & Brokers