Highlights

[YTLCMT] YoY 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 -     9.55%    YoY -     374.39%
Quarter Report


View:


Show?  YoY % Horiz. %

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 531,544 454,460 316,218 290,821 198,789 151,032 117,905 28.50%
  YoY % 16.96% 43.72% 8.73% 46.30% 31.62% 28.10% -
  Horiz. % 450.82% 385.45% 268.20% 246.66% 168.60% 128.10% 100.00%
PBT 114,653 79,937 75,108 40,726 13,332 29,110 20,875 32.79%
  YoY % 43.43% 6.43% 84.42% 205.48% -54.20% 39.45% -
  Horiz. % 549.24% 382.93% 359.80% 195.09% 63.87% 139.45% 100.00%
Tax -32,995 -25,750 -18,283 8,014 -6,117 -4,634 -3,548 44.97%
  YoY % -28.14% -40.84% -328.14% 231.01% -32.00% -30.61% -
  Horiz. % 929.96% 725.76% 515.30% -225.87% 172.41% 130.61% 100.00%
NP 81,658 54,187 56,825 48,740 7,215 24,476 17,327 29.45%
  YoY % 50.70% -4.64% 16.59% 575.54% -70.52% 41.26% -
  Horiz. % 471.28% 312.73% 327.96% 281.30% 41.64% 141.26% 100.00%
NP to SH 70,267 52,479 48,337 34,227 7,215 24,476 17,327 26.25%
  YoY % 33.90% 8.57% 41.22% 374.39% -70.52% 41.26% -
  Horiz. % 405.53% 302.87% 278.97% 197.54% 41.64% 141.26% 100.00%
Tax Rate 28.78 % 32.21 % 24.34 % -19.68 % 45.88 % 15.92 % 17.00 % 9.16%
  YoY % -10.65% 32.33% 223.68% -142.89% 188.19% -6.35% -
  Horiz. % 169.29% 189.47% 143.18% -115.76% 269.88% 93.65% 100.00%
Total Cost 449,886 400,273 259,393 242,081 191,574 126,556 100,578 28.33%
  YoY % 12.39% 54.31% 7.15% 26.36% 51.37% 25.83% -
  Horiz. % 447.30% 397.97% 257.90% 240.69% 190.47% 125.83% 100.00%
Net Worth 2,153,356 1,293,180 1,301,931 968,687 486,778 541,466 364,835 34.40%
  YoY % 66.52% -0.67% 34.40% 99.00% -10.10% 48.41% -
  Horiz. % 590.23% 354.46% 356.85% 265.51% 133.42% 148.41% 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 12,154 16,164 65,096 48,434 48,677 18,048 28,096 -13.02%
  YoY % -24.81% -75.17% 34.40% -0.50% 169.70% -35.76% -
  Horiz. % 43.26% 57.53% 231.69% 172.38% 173.25% 64.24% 100.00%
Div Payout % 17.30 % 30.80 % 134.67 % 141.51 % 674.68 % 73.74 % 162.16 % -31.11%
  YoY % -43.83% -77.13% -4.83% -79.03% 814.94% -54.53% -
  Horiz. % 10.67% 18.99% 83.05% 87.27% 416.06% 45.47% 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 2,153,356 1,293,180 1,301,931 968,687 486,778 541,466 364,835 34.40%
  YoY % 66.52% -0.67% 34.40% 99.00% -10.10% 48.41% -
  Horiz. % 590.23% 354.46% 356.85% 265.51% 133.42% 148.41% 100.00%
NOSH 646,537 646,590 650,965 484,343 486,778 180,488 140,483 28.94%
  YoY % -0.01% -0.67% 34.40% -0.50% 169.70% 28.48% -
  Horiz. % 460.22% 460.26% 463.38% 344.77% 346.50% 128.48% 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 15.36 % 11.92 % 17.97 % 16.76 % 3.63 % 16.21 % 14.70 % 0.73%
  YoY % 28.86% -33.67% 7.22% 361.71% -77.61% 10.27% -
  Horiz. % 104.49% 81.09% 122.24% 114.01% 24.69% 110.27% 100.00%
ROE 3.26 % 4.06 % 3.71 % 3.53 % 1.48 % 4.52 % 4.75 % -6.08%
  YoY % -19.70% 9.43% 5.10% 138.51% -67.26% -4.84% -
  Horiz. % 68.63% 85.47% 78.11% 74.32% 31.16% 95.16% 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 82.21 70.29 48.58 60.04 40.84 83.68 83.93 -0.34%
  YoY % 16.96% 44.69% -19.09% 47.01% -51.20% -0.30% -
  Horiz. % 97.95% 83.75% 57.88% 71.54% 48.66% 99.70% 100.00%
EPS 10.87 8.11 7.42 5.17 1.48 6.78 12.33 -2.08%
  YoY % 34.03% 9.30% 43.52% 249.32% -78.17% -45.01% -
  Horiz. % 88.16% 65.77% 60.18% 41.93% 12.00% 54.99% 100.00%
DPS 1.88 2.50 10.00 10.00 10.00 10.00 20.00 -32.55%
  YoY % -24.80% -75.00% 0.00% 0.00% 0.00% -50.00% -
  Horiz. % 9.40% 12.50% 50.00% 50.00% 50.00% 50.00% 100.00%
NAPS 3.3306 2.0000 2.0000 2.0000 1.0000 3.0000 2.5970 4.23%
  YoY % 66.53% 0.00% 0.00% 100.00% -66.67% 15.52% -
  Horiz. % 128.25% 77.01% 77.01% 77.01% 38.51% 115.52% 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 74.77 63.93 44.48 40.91 27.96 21.24 16.59 28.49%
  YoY % 16.96% 43.73% 8.73% 46.32% 31.64% 28.03% -
  Horiz. % 450.69% 385.35% 268.11% 246.59% 168.54% 128.03% 100.00%
EPS 9.88 7.38 6.80 4.81 1.01 3.44 2.44 26.22%
  YoY % 33.88% 8.53% 41.37% 376.24% -70.64% 40.98% -
  Horiz. % 404.92% 302.46% 278.69% 197.13% 41.39% 140.98% 100.00%
DPS 1.71 2.27 9.16 6.81 6.85 2.54 3.95 -13.01%
  YoY % -24.67% -75.22% 34.51% -0.58% 169.69% -35.70% -
  Horiz. % 43.29% 57.47% 231.90% 172.41% 173.42% 64.30% 100.00%
NAPS 3.0290 1.8190 1.8314 1.3626 0.6847 0.7617 0.5132 34.40%
  YoY % 66.52% -0.68% 34.40% 99.01% -10.11% 48.42% -
  Horiz. % 590.22% 354.44% 356.86% 265.51% 133.42% 148.42% 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 5.01 5.21 11.84 3.90 5.41 5.69 3.91 4.21%
  YoY % -3.84% -56.00% 203.59% -27.91% -4.92% 45.52% -
  Horiz. % 128.13% 133.25% 302.81% 99.74% 138.36% 145.52% 100.00%
P/EPS 37.91 45.09 77.44 33.11 149.10 35.10 26.59 6.08%
  YoY % -15.92% -41.77% 133.89% -77.79% 324.79% 32.00% -
  Horiz. % 142.57% 169.58% 291.24% 124.52% 560.74% 132.00% 100.00%
EY 2.64 2.22 1.29 3.02 0.67 2.85 3.76 -5.72%
  YoY % 18.92% 72.09% -57.28% 350.75% -76.49% -24.20% -
  Horiz. % 70.21% 59.04% 34.31% 80.32% 17.82% 75.80% 100.00%
DY 0.46 0.68 1.74 4.27 4.52 2.10 6.10 -34.98%
  YoY % -32.35% -60.92% -59.25% -5.53% 115.24% -65.57% -
  Horiz. % 7.54% 11.15% 28.52% 70.00% 74.10% 34.43% 100.00%
P/NAPS 1.24 1.83 2.88 1.17 2.21 1.59 1.26 -0.27%
  YoY % -32.24% -36.46% 146.15% -47.06% 38.99% 26.19% -
  Horiz. % 98.41% 145.24% 228.57% 92.86% 175.40% 126.19% 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 5.11 4.72 10.09 4.03 5.26 2.78 5.12 -0.03%
  YoY % 8.26% -53.22% 150.37% -23.38% 89.21% -45.70% -
  Horiz. % 99.80% 92.19% 197.07% 78.71% 102.73% 54.30% 100.00%
P/EPS 38.64 40.91 65.99 34.25 145.06 17.18 34.86 1.73%
  YoY % -5.55% -38.01% 92.67% -76.39% 744.35% -50.72% -
  Horiz. % 110.84% 117.36% 189.30% 98.25% 416.12% 49.28% 100.00%
EY 2.59 2.44 1.52 2.92 0.69 5.82 2.87 -1.69%
  YoY % 6.15% 60.53% -47.95% 323.19% -88.14% 102.79% -
  Horiz. % 90.24% 85.02% 52.96% 101.74% 24.04% 202.79% 100.00%
DY 0.45 0.75 2.04 4.13 4.65 4.29 4.65 -32.22%
  YoY % -40.00% -63.24% -50.61% -11.18% 8.39% -7.74% -
  Horiz. % 9.68% 16.13% 43.87% 88.82% 100.00% 92.26% 100.00%
P/NAPS 1.26 1.66 2.45 1.21 2.15 0.78 1.66 -4.49%
  YoY % -24.10% -32.24% 102.48% -43.72% 175.64% -53.01% -
  Horiz. % 75.90% 100.00% 147.59% 72.89% 129.52% 46.99% 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.
 


 

313  344  546  1052 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.135-0.015 
 BJLAND 0.235+0.01 
 GPACKET-WB 0.18+0.005 
 HSI-C7F 0.37-0.01 
 JAKS 0.815-0.005 
 HSI-H6P 0.19+0.03 
 HSI-C7E 0.19-0.005 
 NETX 0.0150.00 
 SNTORIA 0.255+0.025 
 KNM 0.365-0.01 
Partners & Brokers