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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

456  488  504  824 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.040.00 
 PWORTH 0.04+0.005 
 LUSTER 0.145+0.015 
 SAPNRG 0.125-0.01 
 XOX 0.2750.00 
 MINHO-WC 0.185+0.115 
 BORNOIL 0.070.00 
 NETX 0.020.00 
 RGB 0.165+0.005 
 LAMBO 0.055-0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers