Highlights

[YTLCMT] YoY Annualized 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 -     3.97%    YoY -     7.84%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 1,813,620 1,915,666 1,349,930 1,111,764 1,028,166 637,701 482,974 24.66%
  YoY % -5.33% 41.91% 21.42% 8.13% 61.23% 32.04% -
  Horiz. % 375.51% 396.64% 279.50% 230.19% 212.88% 132.04% 100.00%
PBT 409,310 327,589 280,149 214,880 156,544 82,722 95,702 27.39%
  YoY % 24.95% 16.93% 30.37% 37.26% 89.24% -13.56% -
  Horiz. % 427.69% 342.30% 292.73% 224.53% 163.57% 86.44% 100.00%
Tax -101,486 -83,317 -69,666 -54,068 -13,728 -4,806 -14,922 37.62%
  YoY % -21.81% -19.59% -28.85% -293.85% -185.60% 67.79% -
  Horiz. % 680.08% 558.33% 466.85% 362.32% 91.99% 32.21% 100.00%
NP 307,824 244,272 210,482 160,812 142,816 77,916 80,780 24.97%
  YoY % 26.02% 16.05% 30.89% 12.60% 83.29% -3.55% -
  Horiz. % 381.06% 302.39% 260.56% 199.07% 176.80% 96.45% 100.00%
NP to SH 269,133 225,345 187,680 149,248 138,400 77,916 80,780 22.20%
  YoY % 19.43% 20.07% 25.75% 7.84% 77.63% -3.55% -
  Horiz. % 333.17% 278.96% 232.33% 184.76% 171.33% 96.45% 100.00%
Tax Rate 24.79 % 25.43 % 24.87 % 25.16 % 8.77 % 5.81 % 15.59 % 8.03%
  YoY % -2.52% 2.25% -1.15% 186.89% 50.95% -62.73% -
  Horiz. % 159.01% 163.12% 159.53% 161.39% 56.25% 37.27% 100.00%
Total Cost 1,505,796 1,671,394 1,139,448 950,952 885,350 559,785 402,194 24.60%
  YoY % -9.91% 46.68% 19.82% 7.41% 58.16% 39.18% -
  Horiz. % 374.39% 415.57% 283.31% 236.44% 220.13% 139.18% 100.00%
Net Worth 2,641,047 2,069,115 1,678,242 1,639,836 967,381 587,347 436,230 34.98%
  YoY % 27.64% 23.29% 2.34% 69.51% 64.70% 34.64% -
  Horiz. % 605.43% 474.32% 384.72% 375.91% 221.76% 134.64% 100.00%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 105,791 107,800 129,494 44,000 - - - -
  YoY % -1.86% -16.75% 194.30% 0.00% 0.00% 0.00% -
  Horiz. % 240.43% 245.00% 294.30% 100.00% - - -
Div Payout % 39.31 % 47.84 % 69.00 % 29.48 % - % - % - % -
  YoY % -17.83% -30.67% 134.06% 0.00% 0.00% 0.00% -
  Horiz. % 133.34% 162.28% 234.06% 100.00% - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 2,641,047 2,069,115 1,678,242 1,639,836 967,381 587,347 436,230 34.98%
  YoY % 27.64% 23.29% 2.34% 69.51% 64.70% 34.64% -
  Horiz. % 605.43% 474.32% 384.72% 375.91% 221.76% 134.64% 100.00%
NOSH 705,276 646,800 647,470 660,000 483,690 413,566 150,372 29.36%
  YoY % 9.04% -0.10% -1.90% 36.45% 16.96% 175.03% -
  Horiz. % 469.02% 430.13% 430.58% 438.91% 321.66% 275.03% 100.00%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 16.97 % 12.75 % 15.59 % 14.46 % 13.89 % 12.22 % 16.73 % 0.24%
  YoY % 33.10% -18.22% 7.81% 4.10% 13.67% -26.96% -
  Horiz. % 101.43% 76.21% 93.19% 86.43% 83.02% 73.04% 100.00%
ROE 10.19 % 10.89 % 11.18 % 9.10 % 14.31 % 13.27 % 18.52 % -9.47%
  YoY % -6.43% -2.59% 22.86% -36.41% 7.84% -28.35% -
  Horiz. % 55.02% 58.80% 60.37% 49.14% 77.27% 71.65% 100.00%
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 257.15 296.18 208.49 168.45 212.57 154.20 321.19 -3.64%
  YoY % -13.18% 42.06% 23.77% -20.76% 37.85% -51.99% -
  Horiz. % 80.06% 92.21% 64.91% 52.45% 66.18% 48.01% 100.00%
EPS 38.16 34.84 28.99 22.61 20.93 18.84 53.72 -5.54%
  YoY % 9.53% 20.18% 28.22% 8.03% 11.09% -64.93% -
  Horiz. % 71.03% 64.85% 53.97% 42.09% 38.96% 35.07% 100.00%
DPS 15.00 16.67 20.00 6.67 0.00 0.00 0.00 -
  YoY % -10.02% -16.65% 199.85% 0.00% 0.00% 0.00% -
  Horiz. % 224.89% 249.93% 299.85% 100.00% - - -
NAPS 3.7447 3.1990 2.5920 2.4846 2.0000 1.4202 2.9010 4.34%
  YoY % 17.06% 23.42% 4.32% 24.23% 40.83% -51.04% -
  Horiz. % 129.08% 110.27% 89.35% 85.65% 68.94% 48.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 710,910
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 255.11 269.47 189.89 156.39 144.63 89.70 67.94 24.66%
  YoY % -5.33% 41.91% 21.42% 8.13% 61.24% 32.03% -
  Horiz. % 375.49% 396.63% 279.50% 230.19% 212.88% 132.03% 100.00%
EPS 37.86 31.70 26.40 20.99 19.47 10.96 11.36 22.21%
  YoY % 19.43% 20.08% 25.77% 7.81% 77.65% -3.52% -
  Horiz. % 333.27% 279.05% 232.39% 184.77% 171.39% 96.48% 100.00%
DPS 14.88 15.16 18.22 6.19 0.00 0.00 0.00 -
  YoY % -1.85% -16.79% 194.35% 0.00% 0.00% 0.00% -
  Horiz. % 240.39% 244.91% 294.35% 100.00% - - -
NAPS 3.7150 2.9105 2.3607 2.3067 1.3608 0.8262 0.6136 34.99%
  YoY % 27.64% 23.29% 2.34% 69.51% 64.71% 34.65% -
  Horiz. % 605.44% 474.33% 384.73% 375.93% 221.77% 134.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 4.2600 2.6000 4.3600 4.3800 2.4300 2.7400 5.0500 -
P/RPS 1.66 0.88 2.09 2.60 1.14 1.78 1.57 0.93%
  YoY % 88.64% -57.89% -19.62% 128.07% -35.96% 13.38% -
  Horiz. % 105.73% 56.05% 133.12% 165.61% 72.61% 113.38% 100.00%
P/EPS 11.16 7.46 15.04 19.37 8.49 14.54 9.40 2.90%
  YoY % 49.60% -50.40% -22.35% 128.15% -41.61% 54.68% -
  Horiz. % 118.72% 79.36% 160.00% 206.06% 90.32% 154.68% 100.00%
EY 8.96 13.40 6.65 5.16 11.78 6.88 10.64 -2.82%
  YoY % -33.13% 101.50% 28.88% -56.20% 71.22% -35.34% -
  Horiz. % 84.21% 125.94% 62.50% 48.50% 110.71% 64.66% 100.00%
DY 3.52 6.41 4.59 1.52 0.00 0.00 0.00 -
  YoY % -45.09% 39.65% 201.97% 0.00% 0.00% 0.00% -
  Horiz. % 231.58% 421.71% 301.97% 100.00% - - -
P/NAPS 1.14 0.81 1.68 1.76 1.22 1.93 1.74 -6.80%
  YoY % 40.74% -51.79% -4.55% 44.26% -36.79% 10.92% -
  Horiz. % 65.52% 46.55% 96.55% 101.15% 70.11% 110.92% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 21/05/09 22/05/08 24/05/07 18/05/06 27/05/05 27/05/04 -
Price 3.8100 3.3600 4.7200 5.6500 2.3700 2.3000 4.6000 -
P/RPS 1.48 1.13 2.26 3.35 1.11 1.49 1.43 0.57%
  YoY % 30.97% -50.00% -32.54% 201.80% -25.50% 4.20% -
  Horiz. % 103.50% 79.02% 158.04% 234.27% 77.62% 104.20% 100.00%
P/EPS 9.98 9.64 16.28 24.99 8.28 12.21 8.56 2.59%
  YoY % 3.53% -40.79% -34.85% 201.81% -32.19% 42.64% -
  Horiz. % 116.59% 112.62% 190.19% 291.94% 96.73% 142.64% 100.00%
EY 10.02 10.37 6.14 4.00 12.07 8.19 11.68 -2.52%
  YoY % -3.38% 68.89% 53.50% -66.86% 47.37% -29.88% -
  Horiz. % 85.79% 88.78% 52.57% 34.25% 103.34% 70.12% 100.00%
DY 3.94 4.96 4.24 1.18 0.00 0.00 0.00 -
  YoY % -20.56% 16.98% 259.32% 0.00% 0.00% 0.00% -
  Horiz. % 333.90% 420.34% 359.32% 100.00% - - -
P/NAPS 1.02 1.05 1.82 2.27 1.19 1.62 1.59 -7.13%
  YoY % -2.86% -42.31% -19.82% 90.76% -26.54% 1.89% -
  Horiz. % 64.15% 66.04% 114.47% 142.77% 74.84% 101.89% 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.
 


 

29  37  294  1600 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 JAKS 0.865+0.045 
 BJLAND 0.23+0.005 
 ARMADA 0.220.00 
 AAX 0.1950.00 
 UWC 1.40+0.04 
 KSTAR 0.115+0.015 
 BINTAI 0.135+0.01 
 SAPNRG-WA 0.11-0.005 
 GREATEC 1.13+0.02 
 SEALINK 0.315+0.005 
Partners & Brokers