Highlights

[YTLCMT] YoY Cumulative Quarter 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 -     32.97%    YoY -     146.91%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 1,968,294 1,466,908 1,150,041 1,061,946 677,065 513,264 426,298 29.01%
  YoY % 34.18% 27.55% 8.30% 56.85% 31.91% 20.40% -
  Horiz. % 461.72% 344.10% 269.77% 249.11% 158.82% 120.40% 100.00%
PBT 360,345 290,049 236,268 158,134 75,374 100,887 80,707 28.29%
  YoY % 24.24% 22.76% 49.41% 109.80% -25.29% 25.00% -
  Horiz. % 446.49% 359.39% 292.75% 195.94% 93.39% 125.00% 100.00%
Tax -95,483 -78,000 -61,197 -2,282 -19,472 -15,826 -13,777 38.04%
  YoY % -22.41% -27.46% -2,581.73% 88.28% -23.04% -14.87% -
  Horiz. % 693.06% 566.16% 444.20% 16.56% 141.34% 114.87% 100.00%
NP 264,862 212,049 175,071 155,852 55,902 85,061 66,930 25.74%
  YoY % 24.91% 21.12% 12.33% 178.80% -34.28% 27.09% -
  Horiz. % 395.73% 316.82% 261.57% 232.86% 83.52% 127.09% 100.00%
NP to SH 239,276 193,239 157,910 138,027 55,902 85,061 66,930 23.63%
  YoY % 23.82% 22.37% 14.41% 146.91% -34.28% 27.09% -
  Horiz. % 357.50% 288.72% 235.93% 206.23% 83.52% 127.09% 100.00%
Tax Rate 26.50 % 26.89 % 25.90 % 1.44 % 25.83 % 15.69 % 17.07 % 7.60%
  YoY % -1.45% 3.82% 1,698.61% -94.43% 64.63% -8.08% -
  Horiz. % 155.24% 157.53% 151.73% 8.44% 151.32% 91.92% 100.00%
Total Cost 1,703,432 1,254,859 974,970 906,094 621,163 428,203 359,368 29.58%
  YoY % 35.75% 28.71% 7.60% 45.87% 45.06% 19.15% -
  Horiz. % 474.01% 349.18% 271.30% 252.14% 172.85% 119.15% 100.00%
Net Worth 2,128,168 1,909,865 1,677,114 1,135,395 605,854 272,808 364,799 34.14%
  YoY % 11.43% 13.88% 47.71% 87.40% 122.08% -25.22% -
  Horiz. % 583.38% 523.54% 459.74% 311.24% 166.08% 74.78% 100.00%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 92,998 113,266 98,649 48,417 44,319 18,048 28,137 22.03%
  YoY % -17.89% 14.82% 103.75% 9.25% 145.56% -35.85% -
  Horiz. % 330.52% 402.55% 350.60% 172.08% 157.51% 64.15% 100.00%
Div Payout % 38.87 % 58.61 % 62.47 % 35.08 % 79.28 % 21.22 % 42.04 % -1.30%
  YoY % -33.68% -6.18% 78.08% -55.75% 273.61% -49.52% -
  Horiz. % 92.46% 139.41% 148.60% 83.44% 188.58% 50.48% 100.00%
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 2,128,168 1,909,865 1,677,114 1,135,395 605,854 272,808 364,799 34.14%
  YoY % 11.43% 13.88% 47.71% 87.40% 122.08% -25.22% -
  Horiz. % 583.38% 523.54% 459.74% 311.24% 166.08% 74.78% 100.00%
NOSH 646,722 647,236 657,666 484,177 443,199 180,488 140,686 28.92%
  YoY % -0.08% -1.59% 35.83% 9.25% 145.56% 28.29% -
  Horiz. % 459.69% 460.06% 467.47% 344.15% 315.03% 128.29% 100.00%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 13.46 % 14.46 % 15.22 % 14.68 % 8.26 % 16.57 % 15.70 % -2.53%
  YoY % -6.92% -4.99% 3.68% 77.72% -50.15% 5.54% -
  Horiz. % 85.73% 92.10% 96.94% 93.50% 52.61% 105.54% 100.00%
ROE 11.24 % 10.12 % 9.42 % 12.16 % 9.23 % 31.18 % 18.35 % -7.84%
  YoY % 11.07% 7.43% -22.53% 31.74% -70.40% 69.92% -
  Horiz. % 61.25% 55.15% 51.34% 66.27% 50.30% 169.92% 100.00%
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 304.35 226.64 174.87 219.33 152.77 284.37 303.01 0.07%
  YoY % 34.29% 29.60% -20.27% 43.57% -46.28% -6.15% -
  Horiz. % 100.44% 74.80% 57.71% 72.38% 50.42% 93.85% 100.00%
EPS 38.21 30.70 25.34 20.86 12.72 27.52 48.03 -3.74%
  YoY % 24.46% 21.15% 21.48% 63.99% -53.78% -42.70% -
  Horiz. % 79.55% 63.92% 52.76% 43.43% 26.48% 57.30% 100.00%
DPS 14.38 17.50 15.00 10.00 10.00 10.00 20.00 -5.35%
  YoY % -17.83% 16.67% 50.00% 0.00% 0.00% -50.00% -
  Horiz. % 71.90% 87.50% 75.00% 50.00% 50.00% 50.00% 100.00%
NAPS 3.2907 2.9508 2.5501 2.3450 1.3670 1.5115 2.5930 4.05%
  YoY % 11.52% 15.71% 8.75% 71.54% -9.56% -41.71% -
  Horiz. % 126.91% 113.80% 98.35% 90.44% 52.72% 58.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 710,910
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 276.87 206.34 161.77 149.38 95.24 72.20 59.97 29.01%
  YoY % 34.18% 27.55% 8.29% 56.85% 31.91% 20.39% -
  Horiz. % 461.68% 344.07% 269.75% 249.09% 158.81% 120.39% 100.00%
EPS 33.66 27.18 22.21 19.42 7.86 11.97 9.41 23.64%
  YoY % 23.84% 22.38% 14.37% 147.07% -34.34% 27.21% -
  Horiz. % 357.70% 288.84% 236.03% 206.38% 83.53% 127.21% 100.00%
DPS 13.08 15.93 13.88 6.81 6.23 2.54 3.96 22.01%
  YoY % -17.89% 14.77% 103.82% 9.31% 145.28% -35.86% -
  Horiz. % 330.30% 402.27% 350.51% 171.97% 157.32% 64.14% 100.00%
NAPS 2.9936 2.6865 2.3591 1.5971 0.8522 0.3837 0.5131 34.14%
  YoY % 11.43% 13.88% 47.71% 87.41% 122.10% -25.22% -
  Horiz. % 583.43% 523.58% 459.77% 311.26% 166.09% 74.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 4.1200 3.6600 5.7500 2.3400 2.2100 4.7600 3.2800 -
P/RPS 1.35 1.61 3.29 1.07 1.45 1.67 1.08 3.79%
  YoY % -16.15% -51.06% 207.48% -26.21% -13.17% 54.63% -
  Horiz. % 125.00% 149.07% 304.63% 99.07% 134.26% 154.63% 100.00%
P/EPS 11.14 12.26 23.95 8.21 17.52 10.10 6.89 8.33%
  YoY % -9.14% -48.81% 191.72% -53.14% 73.47% 46.59% -
  Horiz. % 161.68% 177.94% 347.61% 119.16% 254.28% 146.59% 100.00%
EY 8.98 8.16 4.18 12.18 5.71 9.90 14.50 -7.67%
  YoY % 10.05% 95.22% -65.68% 113.31% -42.32% -31.72% -
  Horiz. % 61.93% 56.28% 28.83% 84.00% 39.38% 68.28% 100.00%
DY 3.49 4.78 2.61 4.27 4.52 2.10 6.10 -8.88%
  YoY % -26.99% 83.14% -38.88% -5.53% 115.24% -65.57% -
  Horiz. % 57.21% 78.36% 42.79% 70.00% 74.10% 34.43% 100.00%
P/NAPS 1.25 1.24 2.25 1.00 1.62 3.15 1.26 -0.13%
  YoY % 0.81% -44.89% 125.00% -38.27% -48.57% 150.00% -
  Horiz. % 99.21% 98.41% 178.57% 79.37% 128.57% 250.00% 100.00%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 20/08/09 19/08/08 23/08/07 24/08/06 26/08/05 26/08/04 28/08/03 -
Price 4.2000 3.3200 4.9000 2.4200 2.1500 2.3300 4.3000 -
P/RPS 1.38 1.46 2.80 1.10 1.41 0.82 1.42 -0.47%
  YoY % -5.48% -47.86% 154.55% -21.99% 71.95% -42.25% -
  Horiz. % 97.18% 102.82% 197.18% 77.46% 99.30% 57.75% 100.00%
P/EPS 11.35 11.12 20.41 8.49 17.05 4.94 9.04 3.86%
  YoY % 2.07% -45.52% 140.40% -50.21% 245.14% -45.35% -
  Horiz. % 125.55% 123.01% 225.77% 93.92% 188.61% 54.65% 100.00%
EY 8.81 8.99 4.90 11.78 5.87 20.23 11.06 -3.72%
  YoY % -2.00% 83.47% -58.40% 100.68% -70.98% 82.91% -
  Horiz. % 79.66% 81.28% 44.30% 106.51% 53.07% 182.91% 100.00%
DY 3.42 5.27 3.06 4.13 4.65 4.29 4.65 -4.99%
  YoY % -35.10% 72.22% -25.91% -11.18% 8.39% -7.74% -
  Horiz. % 73.55% 113.33% 65.81% 88.82% 100.00% 92.26% 100.00%
P/NAPS 1.28 1.13 1.92 1.03 1.57 1.54 1.66 -4.24%
  YoY % 13.27% -41.15% 86.41% -34.39% 1.95% -7.23% -
  Horiz. % 77.11% 68.07% 115.66% 62.05% 94.58% 92.77% 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.
 


 

1979 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.840.00 
 KOTRA 1.800.00 
 UCREST 0.140.00 
 PINEAPP 0.320.00 
 PUC 0.0650.00 
 WILLOW 0.410.00 
 IRIS 0.150.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.850.00 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
3. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
4. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
5. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
6. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
7. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
8. 步入正轨反守为攻的通源工业 Tguan 步入正轨反守为攻的通源工业 Tguan
Partners & Brokers