Highlights

[YTLCMT] YoY Quarter Result on 2005-09-30 [#1]

Stock [YTLCMT]: YTL CEMENT BHD
Announcement Date 24-Nov-2005
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2006
Quarter 30-Sep-2005  [#1]
Profit Trend QoQ -     455.32%    YoY -     14.63%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 458,950 321,247 283,901 261,236 157,509 130,559 95,454 29.88%
  YoY % 42.87% 13.15% 8.68% 65.85% 20.64% 36.78% -
  Horiz. % 480.81% 336.55% 297.42% 273.68% 165.01% 136.78% 100.00%
PBT 101,814 76,443 52,696 45,126 38,706 26,828 17,854 33.63%
  YoY % 33.19% 45.06% 16.78% 16.59% 44.27% 50.26% -
  Horiz. % 570.26% 428.16% 295.15% 252.75% 216.79% 150.26% 100.00%
Tax -25,342 -20,384 -13,367 -2,714 -3,753 -4,201 -3,893 36.61%
  YoY % -24.32% -52.49% -392.52% 27.68% 10.66% -7.91% -
  Horiz. % 650.96% 523.61% 343.36% 69.71% 96.40% 107.91% 100.00%
NP 76,472 56,059 39,329 42,412 34,953 22,627 13,961 32.73%
  YoY % 36.41% 42.54% -7.27% 21.34% 54.47% 62.07% -
  Horiz. % 547.75% 401.54% 281.71% 303.79% 250.36% 162.07% 100.00%
NP to SH 69,198 51,407 37,759 40,066 34,953 22,627 13,961 30.54%
  YoY % 34.61% 36.15% -5.76% 14.63% 54.47% 62.07% -
  Horiz. % 495.65% 368.22% 270.46% 286.99% 250.36% 162.07% 100.00%
Tax Rate 24.89 % 26.67 % 25.37 % 6.01 % 9.70 % 15.66 % 21.80 % 2.23%
  YoY % -6.67% 5.12% 322.13% -38.04% -38.06% -28.17% -
  Horiz. % 114.17% 122.34% 116.38% 27.57% 44.50% 71.83% 100.00%
Total Cost 382,478 265,188 244,572 218,824 122,556 107,932 81,493 29.36%
  YoY % 44.23% 8.43% 11.77% 78.55% 13.55% 32.44% -
  Horiz. % 469.34% 325.41% 300.11% 268.52% 150.39% 132.44% 100.00%
Net Worth 1,995,941 1,721,453 1,606,413 740,906 581,994 387,589 329,746 34.96%
  YoY % 15.95% 7.16% 116.82% 27.30% 50.16% 17.54% -
  Horiz. % 605.30% 522.05% 487.17% 224.69% 176.50% 117.54% 100.00%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 32,335 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 46.73 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 1,995,941 1,721,453 1,606,413 740,906 581,994 387,589 329,746 34.96%
  YoY % 15.95% 7.16% 116.82% 27.30% 50.16% 17.54% -
  Horiz. % 605.30% 522.05% 487.17% 224.69% 176.50% 117.54% 100.00%
NOSH 646,710 648,259 662,438 483,305 362,207 140,890 139,192 29.15%
  YoY % -0.24% -2.14% 37.06% 33.43% 157.08% 1.22% -
  Horiz. % 464.62% 465.73% 475.92% 347.22% 260.22% 101.22% 100.00%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 16.66 % 17.45 % 13.85 % 16.24 % 22.19 % 17.33 % 14.63 % 2.19%
  YoY % -4.53% 25.99% -14.72% -26.81% 28.04% 18.46% -
  Horiz. % 113.88% 119.28% 94.67% 111.00% 151.67% 118.46% 100.00%
ROE 3.47 % 2.99 % 2.35 % 5.41 % 6.01 % 5.84 % 4.23 % -3.24%
  YoY % 16.05% 27.23% -56.56% -9.98% 2.91% 38.06% -
  Horiz. % 82.03% 70.69% 55.56% 127.90% 142.08% 138.06% 100.00%
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 70.97 49.56 42.86 54.05 43.49 92.67 68.58 0.57%
  YoY % 43.20% 15.63% -20.70% 24.28% -53.07% 35.13% -
  Horiz. % 103.48% 72.27% 62.50% 78.81% 63.41% 135.13% 100.00%
EPS 10.70 7.93 5.70 8.29 9.65 16.06 10.03 1.08%
  YoY % 34.93% 39.12% -31.24% -14.09% -39.91% 60.12% -
  Horiz. % 106.68% 79.06% 56.83% 82.65% 96.21% 160.12% 100.00%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 3.0863 2.6555 2.4250 1.5330 1.6068 2.7510 2.3690 4.50%
  YoY % 16.22% 9.51% 58.19% -4.59% -41.59% 16.12% -
  Horiz. % 130.28% 112.09% 102.36% 64.71% 67.83% 116.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 710,910
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 64.56 45.19 39.93 36.75 22.16 18.37 13.43 29.88%
  YoY % 42.86% 13.17% 8.65% 65.84% 20.63% 36.78% -
  Horiz. % 480.71% 336.49% 297.32% 273.64% 165.00% 136.78% 100.00%
EPS 9.73 7.23 5.31 5.64 4.92 3.18 1.96 30.58%
  YoY % 34.58% 36.16% -5.85% 14.63% 54.72% 62.24% -
  Horiz. % 496.43% 368.88% 270.92% 287.76% 251.02% 162.24% 100.00%
DPS 4.55 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 2.8076 2.4215 2.2597 1.0422 0.8187 0.5452 0.4638 34.96%
  YoY % 15.94% 7.16% 116.82% 27.30% 50.17% 17.55% -
  Horiz. % 605.35% 522.10% 487.21% 224.71% 176.52% 117.55% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 3.0400 4.9400 2.4800 2.2400 2.4600 4.2000 2.7800 -
P/RPS 4.28 9.97 5.79 4.14 5.66 4.53 4.05 0.92%
  YoY % -57.07% 72.19% 39.86% -26.86% 24.94% 11.85% -
  Horiz. % 105.68% 246.17% 142.96% 102.22% 139.75% 111.85% 100.00%
P/EPS 28.41 62.30 43.51 27.02 25.49 26.15 27.72 0.41%
  YoY % -54.40% 43.19% 61.03% 6.00% -2.52% -5.66% -
  Horiz. % 102.49% 224.75% 156.96% 97.47% 91.96% 94.34% 100.00%
EY 3.52 1.61 2.30 3.70 3.92 3.82 3.61 -0.42%
  YoY % 118.63% -30.00% -37.84% -5.61% 2.62% 5.82% -
  Horiz. % 97.51% 44.60% 63.71% 102.49% 108.59% 105.82% 100.00%
DY 1.64 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.98 1.86 1.02 1.46 1.53 1.53 1.17 -2.91%
  YoY % -47.31% 82.35% -30.14% -4.58% 0.00% 30.77% -
  Horiz. % 83.76% 158.97% 87.18% 124.79% 130.77% 130.77% 100.00%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 20/11/08 22/11/07 19/12/06 24/11/05 26/11/04 20/11/03 28/11/02 -
Price 2.1600 5.0000 3.6000 2.3500 2.5500 4.9600 2.9500 -
P/RPS 3.04 10.09 8.40 4.35 5.86 5.35 4.30 -5.61%
  YoY % -69.87% 20.12% 93.10% -25.77% 9.53% 24.42% -
  Horiz. % 70.70% 234.65% 195.35% 101.16% 136.28% 124.42% 100.00%
P/EPS 20.19 63.05 63.16 28.35 26.42 30.88 29.41 -6.07%
  YoY % -67.98% -0.17% 122.79% 7.31% -14.44% 5.00% -
  Horiz. % 68.65% 214.38% 214.76% 96.40% 89.83% 105.00% 100.00%
EY 4.95 1.59 1.58 3.53 3.78 3.24 3.40 6.45%
  YoY % 211.32% 0.63% -55.24% -6.61% 16.67% -4.71% -
  Horiz. % 145.59% 46.76% 46.47% 103.82% 111.18% 95.29% 100.00%
DY 2.31 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.70 1.88 1.48 1.53 1.59 1.80 1.25 -9.20%
  YoY % -62.77% 27.03% -3.27% -3.77% -11.67% 44.00% -
  Horiz. % 56.00% 150.40% 118.40% 122.40% 127.20% 144.00% 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.
 


 

308  386  539  949 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.305-0.005 
 KNM 0.365-0.005 
 HSI-C5J 0.10-0.035 
 HSI-C5P 0.27-0.03 
 GPACKET 0.505+0.045 
 NETX 0.015-0.005 
 VELESTO 0.315-0.005 
 IRIS 0.155+0.01 
 ISTONE 0.205-0.015 
Partners & Brokers