Highlights

[YTLCMT] YoY Quarter Result on 2007-06-30 [#4]

Stock [YTLCMT]: YTL CEMENT BHD
Announcement Date 23-Aug-2007
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2007
Quarter 30-Jun-2007  [#4]
Profit Trend QoQ -     20.35%    YoY -     41.22%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 494,104 531,544 454,460 316,218 290,821 198,789 151,032 21.83%
  YoY % -7.04% 16.96% 43.72% 8.73% 46.30% 31.62% -
  Horiz. % 327.15% 351.94% 300.90% 209.37% 192.56% 131.62% 100.00%
PBT 104,243 114,653 79,937 75,108 40,726 13,332 29,110 23.68%
  YoY % -9.08% 43.43% 6.43% 84.42% 205.48% -54.20% -
  Horiz. % 358.10% 393.86% 274.60% 258.01% 139.90% 45.80% 100.00%
Tax -23,968 -32,995 -25,750 -18,283 8,014 -6,117 -4,634 31.49%
  YoY % 27.36% -28.14% -40.84% -328.14% 231.01% -32.00% -
  Horiz. % 517.22% 712.02% 555.68% 394.54% -172.94% 132.00% 100.00%
NP 80,275 81,658 54,187 56,825 48,740 7,215 24,476 21.88%
  YoY % -1.69% 50.70% -4.64% 16.59% 575.54% -70.52% -
  Horiz. % 327.97% 333.62% 221.39% 232.17% 199.13% 29.48% 100.00%
NP to SH 67,267 70,267 52,479 48,337 34,227 7,215 24,476 18.34%
  YoY % -4.27% 33.90% 8.57% 41.22% 374.39% -70.52% -
  Horiz. % 274.83% 287.09% 214.41% 197.49% 139.84% 29.48% 100.00%
Tax Rate 22.99 % 28.78 % 32.21 % 24.34 % -19.68 % 45.88 % 15.92 % 6.31%
  YoY % -20.12% -10.65% 32.33% 223.68% -142.89% 188.19% -
  Horiz. % 144.41% 180.78% 202.32% 152.89% -123.62% 288.19% 100.00%
Total Cost 413,829 449,886 400,273 259,393 242,081 191,574 126,556 21.82%
  YoY % -8.01% 12.39% 54.31% 7.15% 26.36% 51.37% -
  Horiz. % 326.99% 355.48% 316.28% 204.96% 191.28% 151.37% 100.00%
Net Worth 2,118,697 2,153,356 1,293,180 1,301,931 968,687 486,778 541,466 25.52%
  YoY % -1.61% 66.52% -0.67% 34.40% 99.00% -10.10% -
  Horiz. % 391.29% 397.69% 238.83% 240.45% 178.90% 89.90% 100.00%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 13,277 12,154 16,164 65,096 48,434 48,677 18,048 -4.99%
  YoY % 9.23% -24.81% -75.17% 34.40% -0.50% 169.70% -
  Horiz. % 73.56% 67.34% 89.56% 360.67% 268.35% 269.70% 100.00%
Div Payout % 19.74 % 17.30 % 30.80 % 134.67 % 141.51 % 674.68 % 73.74 % -19.71%
  YoY % 14.10% -43.83% -77.13% -4.83% -79.03% 814.94% -
  Horiz. % 26.77% 23.46% 41.77% 182.63% 191.90% 914.94% 100.00%
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 2,118,697 2,153,356 1,293,180 1,301,931 968,687 486,778 541,466 25.52%
  YoY % -1.61% 66.52% -0.67% 34.40% 99.00% -10.10% -
  Horiz. % 391.29% 397.69% 238.83% 240.45% 178.90% 89.90% 100.00%
NOSH 706,232 646,537 646,590 650,965 484,343 486,778 180,488 25.52%
  YoY % 9.23% -0.01% -0.67% 34.40% -0.50% 169.70% -
  Horiz. % 391.29% 358.21% 358.24% 360.67% 268.35% 269.70% 100.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 16.25 % 15.36 % 11.92 % 17.97 % 16.76 % 3.63 % 16.21 % 0.04%
  YoY % 5.79% 28.86% -33.67% 7.22% 361.71% -77.61% -
  Horiz. % 100.25% 94.76% 73.53% 110.86% 103.39% 22.39% 100.00%
ROE 3.17 % 3.26 % 4.06 % 3.71 % 3.53 % 1.48 % 4.52 % -5.74%
  YoY % -2.76% -19.70% 9.43% 5.10% 138.51% -67.26% -
  Horiz. % 70.13% 72.12% 89.82% 82.08% 78.10% 32.74% 100.00%
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 69.96 82.21 70.29 48.58 60.04 40.84 83.68 -2.94%
  YoY % -14.90% 16.96% 44.69% -19.09% 47.01% -51.20% -
  Horiz. % 83.60% 98.24% 84.00% 58.05% 71.75% 48.80% 100.00%
EPS 9.53 10.87 8.11 7.42 5.17 1.48 6.78 5.84%
  YoY % -12.33% 34.03% 9.30% 43.52% 249.32% -78.17% -
  Horiz. % 140.56% 160.32% 119.62% 109.44% 76.25% 21.83% 100.00%
DPS 1.88 1.88 2.50 10.00 10.00 10.00 10.00 -24.30%
  YoY % 0.00% -24.80% -75.00% 0.00% 0.00% 0.00% -
  Horiz. % 18.80% 18.80% 25.00% 100.00% 100.00% 100.00% 100.00%
NAPS 3.0000 3.3306 2.0000 2.0000 2.0000 1.0000 3.0000 -
  YoY % -9.93% 66.53% 0.00% 0.00% 100.00% -66.67% -
  Horiz. % 100.00% 111.02% 66.67% 66.67% 66.67% 33.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 710,910
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 69.50 74.77 63.93 44.48 40.91 27.96 21.24 21.83%
  YoY % -7.05% 16.96% 43.73% 8.73% 46.32% 31.64% -
  Horiz. % 327.21% 352.02% 300.99% 209.42% 192.61% 131.64% 100.00%
EPS 9.46 9.88 7.38 6.80 4.81 1.01 3.44 18.36%
  YoY % -4.25% 33.88% 8.53% 41.37% 376.24% -70.64% -
  Horiz. % 275.00% 287.21% 214.53% 197.67% 139.83% 29.36% 100.00%
DPS 1.87 1.71 2.27 9.16 6.81 6.85 2.54 -4.97%
  YoY % 9.36% -24.67% -75.22% 34.51% -0.58% 169.69% -
  Horiz. % 73.62% 67.32% 89.37% 360.63% 268.11% 269.69% 100.00%
NAPS 2.9803 3.0290 1.8190 1.8314 1.3626 0.6847 0.7617 25.52%
  YoY % -1.61% 66.52% -0.68% 34.40% 99.01% -10.11% -
  Horiz. % 391.27% 397.66% 238.81% 240.44% 178.89% 89.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 3.8700 4.1200 3.6600 5.7500 2.3400 2.2100 4.7600 -
P/RPS 5.53 5.01 5.21 11.84 3.90 5.41 5.69 -0.47%
  YoY % 10.38% -3.84% -56.00% 203.59% -27.91% -4.92% -
  Horiz. % 97.19% 88.05% 91.56% 208.08% 68.54% 95.08% 100.00%
P/EPS 40.63 37.91 45.09 77.44 33.11 149.10 35.10 2.47%
  YoY % 7.17% -15.92% -41.77% 133.89% -77.79% 324.79% -
  Horiz. % 115.75% 108.01% 128.46% 220.63% 94.33% 424.79% 100.00%
EY 2.46 2.64 2.22 1.29 3.02 0.67 2.85 -2.42%
  YoY % -6.82% 18.92% 72.09% -57.28% 350.75% -76.49% -
  Horiz. % 86.32% 92.63% 77.89% 45.26% 105.96% 23.51% 100.00%
DY 0.49 0.46 0.68 1.74 4.27 4.52 2.10 -21.53%
  YoY % 6.52% -32.35% -60.92% -59.25% -5.53% 115.24% -
  Horiz. % 23.33% 21.90% 32.38% 82.86% 203.33% 215.24% 100.00%
P/NAPS 1.29 1.24 1.83 2.88 1.17 2.21 1.59 -3.42%
  YoY % 4.03% -32.24% -36.46% 146.15% -47.06% 38.99% -
  Horiz. % 81.13% 77.99% 115.09% 181.13% 73.58% 138.99% 100.00%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 19/08/10 20/08/09 19/08/08 23/08/07 24/08/06 26/08/05 26/08/04 -
Price 4.0500 4.2000 3.3200 4.9000 2.4200 2.1500 2.3300 -
P/RPS 5.79 5.11 4.72 10.09 4.03 5.26 2.78 13.00%
  YoY % 13.31% 8.26% -53.22% 150.37% -23.38% 89.21% -
  Horiz. % 208.27% 183.81% 169.78% 362.95% 144.96% 189.21% 100.00%
P/EPS 42.52 38.64 40.91 65.99 34.25 145.06 17.18 16.30%
  YoY % 10.04% -5.55% -38.01% 92.67% -76.39% 744.35% -
  Horiz. % 247.50% 224.91% 238.13% 384.11% 199.36% 844.35% 100.00%
EY 2.35 2.59 2.44 1.52 2.92 0.69 5.82 -14.02%
  YoY % -9.27% 6.15% 60.53% -47.95% 323.19% -88.14% -
  Horiz. % 40.38% 44.50% 41.92% 26.12% 50.17% 11.86% 100.00%
DY 0.46 0.45 0.75 2.04 4.13 4.65 4.29 -31.06%
  YoY % 2.22% -40.00% -63.24% -50.61% -11.18% 8.39% -
  Horiz. % 10.72% 10.49% 17.48% 47.55% 96.27% 108.39% 100.00%
P/NAPS 1.35 1.26 1.66 2.45 1.21 2.15 0.78 9.57%
  YoY % 7.14% -24.10% -32.24% 102.48% -43.72% 175.64% -
  Horiz. % 173.08% 161.54% 212.82% 314.10% 155.13% 275.64% 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.
 


 

142  232  450  1322 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.24+0.08 
 VELESTO-WA 0.145-0.005 
 KNM 0.39-0.01 
 SAPNRG 0.305-0.005 
 VELESTO 0.325-0.005 
 ARMADA 0.24-0.01 
 ALAM 0.11+0.005 
 SAPNRG-WA 0.130.00 
 ALAM-WA 0.065+0.01 
 KNM-WB 0.295+0.005 
Partners & Brokers