Highlights

[YTLCMT] YoY Cumulative Quarter Result on 2007-12-31 [#2]

Stock [YTLCMT]: YTL CEMENT BHD
Announcement Date 22-Feb-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2008
Quarter 31-Dec-2007  [#2]
Profit Trend QoQ -     85.28%    YoY -     32.71%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 1,023,695 931,233 950,926 636,783 545,819 501,431 290,092 23.38%
  YoY % 9.93% -2.07% 49.33% 16.67% 8.85% 72.85% -
  Horiz. % 352.89% 321.01% 327.80% 219.51% 188.15% 172.85% 100.00%
PBT 229,911 201,275 171,722 139,269 100,753 81,027 60,104 25.04%
  YoY % 14.23% 17.21% 23.30% 38.23% 24.34% 34.81% -
  Horiz. % 382.52% 334.88% 285.71% 231.71% 167.63% 134.81% 100.00%
Tax -58,882 -53,729 -43,355 -35,091 -25,725 -5,789 -6,762 43.41%
  YoY % -9.59% -23.93% -23.55% -36.41% -344.38% 14.39% -
  Horiz. % 870.78% 794.57% 641.16% 518.94% 380.43% 85.61% 100.00%
NP 171,029 147,546 128,367 104,178 75,028 75,238 53,342 21.42%
  YoY % 15.92% 14.94% 23.22% 38.85% -0.28% 41.05% -
  Horiz. % 320.63% 276.60% 240.65% 195.30% 140.65% 141.05% 100.00%
NP to SH 154,414 125,737 117,639 95,248 71,772 72,557 53,342 19.37%
  YoY % 22.81% 6.88% 23.51% 32.71% -1.08% 36.02% -
  Horiz. % 289.48% 235.72% 220.54% 178.56% 134.55% 136.02% 100.00%
Tax Rate 25.61 % 26.69 % 25.25 % 25.20 % 25.53 % 7.14 % 11.25 % 14.69%
  YoY % -4.05% 5.70% 0.20% -1.29% 257.56% -36.53% -
  Horiz. % 227.64% 237.24% 224.44% 224.00% 226.93% 63.47% 100.00%
Total Cost 852,666 783,687 822,559 532,605 470,791 426,193 236,750 23.80%
  YoY % 8.80% -4.73% 54.44% 13.13% 10.46% 80.02% -
  Horiz. % 360.15% 331.02% 347.44% 224.97% 198.86% 180.02% 100.00%
Net Worth 3,013,472 2,485,403 2,052,182 1,659,129 1,645,794 1,263,459 546,515 32.90%
  YoY % 21.25% 21.11% 23.69% 0.81% 30.26% 131.18% -
  Horiz. % 551.40% 454.77% 375.50% 303.58% 301.14% 231.18% 100.00%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 52,929 52,889 24,252 64,794 - - - -
  YoY % 0.08% 118.08% -62.57% 0.00% 0.00% 0.00% -
  Horiz. % 81.69% 81.63% 37.43% 100.00% - - -
Div Payout % 34.28 % 42.06 % 20.62 % 68.03 % - % - % - % -
  YoY % -18.50% 103.98% -69.69% 0.00% 0.00% 0.00% -
  Horiz. % 50.39% 61.83% 30.31% 100.00% - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 3,013,472 2,485,403 2,052,182 1,659,129 1,645,794 1,263,459 546,515 32.90%
  YoY % 21.25% 21.11% 23.69% 0.81% 30.26% 131.18% -
  Horiz. % 551.40% 454.77% 375.50% 303.58% 301.14% 231.18% 100.00%
NOSH 705,731 705,199 646,723 647,945 661,493 483,713 369,916 11.36%
  YoY % 0.08% 9.04% -0.19% -2.05% 36.75% 30.76% -
  Horiz. % 190.78% 190.64% 174.83% 175.16% 178.82% 130.76% 100.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 16.71 % 15.84 % 13.50 % 16.36 % 13.75 % 15.00 % 18.39 % -1.58%
  YoY % 5.49% 17.33% -17.48% 18.98% -8.33% -18.43% -
  Horiz. % 90.86% 86.13% 73.41% 88.96% 74.77% 81.57% 100.00%
ROE 5.12 % 5.06 % 5.73 % 5.74 % 4.36 % 5.74 % 9.76 % -10.19%
  YoY % 1.19% -11.69% -0.17% 31.65% -24.04% -41.19% -
  Horiz. % 52.46% 51.84% 58.71% 58.81% 44.67% 58.81% 100.00%
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 145.05 132.05 147.04 98.28 82.51 103.66 78.42 10.79%
  YoY % 9.84% -10.19% 49.61% 19.11% -20.40% 32.19% -
  Horiz. % 184.97% 168.39% 187.50% 125.33% 105.22% 132.19% 100.00%
EPS 21.88 17.83 18.19 14.70 10.85 15.00 14.42 7.19%
  YoY % 22.71% -1.98% 23.74% 35.48% -27.67% 4.02% -
  Horiz. % 151.73% 123.65% 126.14% 101.94% 75.24% 104.02% 100.00%
DPS 7.50 7.50 3.75 10.00 0.00 0.00 0.00 -
  YoY % 0.00% 100.00% -62.50% 0.00% 0.00% 0.00% -
  Horiz. % 75.00% 75.00% 37.50% 100.00% - - -
NAPS 4.2700 3.5244 3.1732 2.5606 2.4880 2.6120 1.4774 19.34%
  YoY % 21.16% 11.07% 23.92% 2.92% -4.75% 76.80% -
  Horiz. % 289.02% 238.55% 214.78% 173.32% 168.40% 176.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 710,910
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 144.00 130.99 133.76 89.57 76.78 70.53 40.81 23.37%
  YoY % 9.93% -2.07% 49.34% 16.66% 8.86% 72.83% -
  Horiz. % 352.85% 320.98% 327.76% 219.48% 188.14% 172.83% 100.00%
EPS 21.72 17.69 16.55 13.40 10.10 10.21 7.50 19.38%
  YoY % 22.78% 6.89% 23.51% 32.67% -1.08% 36.13% -
  Horiz. % 289.60% 235.87% 220.67% 178.67% 134.67% 136.13% 100.00%
DPS 7.45 7.44 3.41 9.11 0.00 0.00 0.00 -
  YoY % 0.13% 118.18% -62.57% 0.00% 0.00% 0.00% -
  Horiz. % 81.78% 81.67% 37.43% 100.00% - - -
NAPS 4.2389 3.4961 2.8867 2.3338 2.3151 1.7772 0.7688 32.90%
  YoY % 21.25% 21.11% 23.69% 0.81% 30.27% 131.17% -
  Horiz. % 551.37% 454.75% 375.48% 303.56% 301.13% 231.17% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 4.7600 4.2800 2.3500 5.0000 4.0000 2.3000 2.5500 -
P/RPS 3.28 3.24 1.60 5.09 4.85 2.22 3.25 0.15%
  YoY % 1.23% 102.50% -68.57% 4.95% 118.47% -31.69% -
  Horiz. % 100.92% 99.69% 49.23% 156.62% 149.23% 68.31% 100.00%
P/EPS 21.76 24.00 12.92 34.01 36.87 15.33 17.68 3.52%
  YoY % -9.33% 85.76% -62.01% -7.76% 140.51% -13.29% -
  Horiz. % 123.08% 135.75% 73.08% 192.36% 208.54% 86.71% 100.00%
EY 4.60 4.17 7.74 2.94 2.71 6.52 5.65 -3.37%
  YoY % 10.31% -46.12% 163.27% 8.49% -58.44% 15.40% -
  Horiz. % 81.42% 73.81% 136.99% 52.04% 47.96% 115.40% 100.00%
DY 1.58 1.75 1.60 2.00 0.00 0.00 0.00 -
  YoY % -9.71% 9.37% -20.00% 0.00% 0.00% 0.00% -
  Horiz. % 79.00% 87.50% 80.00% 100.00% - - -
P/NAPS 1.11 1.21 0.74 1.95 1.61 0.88 1.73 -7.13%
  YoY % -8.26% 63.51% -62.05% 21.12% 82.95% -49.13% -
  Horiz. % 64.16% 69.94% 42.77% 112.72% 93.06% 50.87% 100.00%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 25/02/10 19/02/09 22/02/08 08/02/07 23/02/06 25/02/05 -
Price 4.7700 4.0600 2.5400 4.8200 4.4800 2.4000 2.8200 -
P/RPS 3.29 3.07 1.73 4.90 5.43 2.32 3.60 -1.49%
  YoY % 7.17% 77.46% -64.69% -9.76% 134.05% -35.56% -
  Horiz. % 91.39% 85.28% 48.06% 136.11% 150.83% 64.44% 100.00%
P/EPS 21.80 22.77 13.96 32.79 41.29 16.00 19.56 1.82%
  YoY % -4.26% 63.11% -57.43% -20.59% 158.06% -18.20% -
  Horiz. % 111.45% 116.41% 71.37% 167.64% 211.09% 81.80% 100.00%
EY 4.59 4.39 7.16 3.05 2.42 6.25 5.11 -1.77%
  YoY % 4.56% -38.69% 134.75% 26.03% -61.28% 22.31% -
  Horiz. % 89.82% 85.91% 140.12% 59.69% 47.36% 122.31% 100.00%
DY 1.57 1.85 1.48 2.07 0.00 0.00 0.00 -
  YoY % -15.14% 25.00% -28.50% 0.00% 0.00% 0.00% -
  Horiz. % 75.85% 89.37% 71.50% 100.00% - - -
P/NAPS 1.12 1.15 0.80 1.88 1.80 0.92 1.91 -8.51%
  YoY % -2.61% 43.75% -57.45% 4.44% 95.65% -51.83% -
  Horiz. % 58.64% 60.21% 41.88% 98.43% 94.24% 48.17% 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.
 


 

341  314  515  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.055-0.005 
 VSOLAR 0.150.00 
 HSI-H6P 0.16-0.005 
 MERIDIAN 0.09-0.025 
 SUMATEC 0.0250.00 
 DSONIC 0.895+0.005 
 KHEESAN 0.26+0.06 
 KNM 0.3750.00 
 BJLAND 0.225+0.015 
 HSI-H8E 0.42-0.015 
Partners & Brokers