Highlights

[YTLCMT] YoY Quarter Result on 2007-09-30 [#1]

Stock [YTLCMT]: YTL CEMENT BHD
Announcement Date 22-Nov-2007
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2008
Quarter 30-Sep-2007  [#1]
Profit Trend QoQ -     6.35%    YoY -     36.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 462,997 447,622 458,950 321,247 283,901 261,236 157,509 19.68%
  YoY % 3.43% -2.47% 42.87% 13.15% 8.68% 65.85% -
  Horiz. % 293.95% 284.19% 291.38% 203.95% 180.24% 165.85% 100.00%
PBT 107,636 106,479 101,814 76,443 52,696 45,126 38,706 18.58%
  YoY % 1.09% 4.58% 33.19% 45.06% 16.78% 16.59% -
  Horiz. % 278.09% 275.10% 263.04% 197.50% 136.14% 116.59% 100.00%
Tax -27,659 -27,824 -25,342 -20,384 -13,367 -2,714 -3,753 39.48%
  YoY % 0.59% -9.79% -24.32% -52.49% -392.52% 27.68% -
  Horiz. % 736.98% 741.38% 675.25% 543.14% 356.17% 72.32% 100.00%
NP 79,977 78,655 76,472 56,059 39,329 42,412 34,953 14.79%
  YoY % 1.68% 2.85% 36.41% 42.54% -7.27% 21.34% -
  Horiz. % 228.81% 225.03% 218.79% 160.38% 112.52% 121.34% 100.00%
NP to SH 72,621 69,274 69,198 51,407 37,759 40,066 34,953 12.96%
  YoY % 4.83% 0.11% 34.61% 36.15% -5.76% 14.63% -
  Horiz. % 207.77% 198.19% 197.97% 147.07% 108.03% 114.63% 100.00%
Tax Rate 25.70 % 26.13 % 24.89 % 26.67 % 25.37 % 6.01 % 9.70 % 17.62%
  YoY % -1.65% 4.98% -6.67% 5.12% 322.13% -38.04% -
  Horiz. % 264.95% 269.38% 256.60% 274.95% 261.55% 61.96% 100.00%
Total Cost 383,020 368,967 382,478 265,188 244,572 218,824 122,556 20.90%
  YoY % 3.81% -3.53% 44.23% 8.43% 11.77% 78.55% -
  Horiz. % 312.53% 301.06% 312.08% 216.38% 199.56% 178.55% 100.00%
Net Worth 2,832,784 2,220,260 1,995,941 1,721,453 1,606,413 740,906 581,994 30.17%
  YoY % 27.59% 11.24% 15.95% 7.16% 116.82% 27.30% -
  Horiz. % 486.74% 381.49% 342.95% 295.79% 276.02% 127.30% 100.00%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 26,491 24,255 32,335 - - - - -
  YoY % 9.22% -24.99% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 81.93% 75.01% 100.00% - - - -
Div Payout % 36.48 % 35.01 % 46.73 % - % - % - % - % -
  YoY % 4.20% -25.08% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 78.07% 74.92% 100.00% - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 2,832,784 2,220,260 1,995,941 1,721,453 1,606,413 740,906 581,994 30.17%
  YoY % 27.59% 11.24% 15.95% 7.16% 116.82% 27.30% -
  Horiz. % 486.74% 381.49% 342.95% 295.79% 276.02% 127.30% 100.00%
NOSH 706,429 646,816 646,710 648,259 662,438 483,305 362,207 11.77%
  YoY % 9.22% 0.02% -0.24% -2.14% 37.06% 33.43% -
  Horiz. % 195.03% 178.58% 178.55% 178.97% 182.89% 133.43% 100.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 17.27 % 17.57 % 16.66 % 17.45 % 13.85 % 16.24 % 22.19 % -4.09%
  YoY % -1.71% 5.46% -4.53% 25.99% -14.72% -26.81% -
  Horiz. % 77.83% 79.18% 75.08% 78.64% 62.42% 73.19% 100.00%
ROE 2.56 % 3.12 % 3.47 % 2.99 % 2.35 % 5.41 % 6.01 % -13.25%
  YoY % -17.95% -10.09% 16.05% 27.23% -56.56% -9.98% -
  Horiz. % 42.60% 51.91% 57.74% 49.75% 39.10% 90.02% 100.00%
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 65.54 69.20 70.97 49.56 42.86 54.05 43.49 7.07%
  YoY % -5.29% -2.49% 43.20% 15.63% -20.70% 24.28% -
  Horiz. % 150.70% 159.12% 163.19% 113.96% 98.55% 124.28% 100.00%
EPS 10.28 10.71 10.70 7.93 5.70 8.29 9.65 1.06%
  YoY % -4.01% 0.09% 34.93% 39.12% -31.24% -14.09% -
  Horiz. % 106.53% 110.98% 110.88% 82.18% 59.07% 85.91% 100.00%
DPS 3.75 3.75 5.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% -25.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.00% 75.00% 100.00% - - - -
NAPS 4.0100 3.4326 3.0863 2.6555 2.4250 1.5330 1.6068 16.46%
  YoY % 16.82% 11.22% 16.22% 9.51% 58.19% -4.59% -
  Horiz. % 249.56% 213.63% 192.08% 165.27% 150.92% 95.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 710,910
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 65.13 62.96 64.56 45.19 39.93 36.75 22.16 19.67%
  YoY % 3.45% -2.48% 42.86% 13.17% 8.65% 65.84% -
  Horiz. % 293.91% 284.12% 291.34% 203.93% 180.19% 165.84% 100.00%
EPS 10.22 9.74 9.73 7.23 5.31 5.64 4.92 12.95%
  YoY % 4.93% 0.10% 34.58% 36.16% -5.85% 14.63% -
  Horiz. % 207.72% 197.97% 197.76% 146.95% 107.93% 114.63% 100.00%
DPS 3.73 3.41 4.55 0.00 0.00 0.00 0.00 -
  YoY % 9.38% -25.05% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 81.98% 74.95% 100.00% - - - -
NAPS 3.9847 3.1231 2.8076 2.4215 2.2597 1.0422 0.8187 30.16%
  YoY % 27.59% 11.24% 15.94% 7.16% 116.82% 27.30% -
  Horiz. % 486.71% 381.47% 342.93% 295.77% 276.01% 127.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 4.2000 4.1200 3.0400 4.9400 2.4800 2.2400 2.4600 -
P/RPS 6.41 5.95 4.28 9.97 5.79 4.14 5.66 2.09%
  YoY % 7.73% 39.02% -57.07% 72.19% 39.86% -26.86% -
  Horiz. % 113.25% 105.12% 75.62% 176.15% 102.30% 73.14% 100.00%
P/EPS 40.86 38.47 28.41 62.30 43.51 27.02 25.49 8.18%
  YoY % 6.21% 35.41% -54.40% 43.19% 61.03% 6.00% -
  Horiz. % 160.30% 150.92% 111.46% 244.41% 170.69% 106.00% 100.00%
EY 2.45 2.60 3.52 1.61 2.30 3.70 3.92 -7.53%
  YoY % -5.77% -26.14% 118.63% -30.00% -37.84% -5.61% -
  Horiz. % 62.50% 66.33% 89.80% 41.07% 58.67% 94.39% 100.00%
DY 0.89 0.91 1.64 0.00 0.00 0.00 0.00 -
  YoY % -2.20% -44.51% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 54.27% 55.49% 100.00% - - - -
P/NAPS 1.05 1.20 0.98 1.86 1.02 1.46 1.53 -6.08%
  YoY % -12.50% 22.45% -47.31% 82.35% -30.14% -4.58% -
  Horiz. % 68.63% 78.43% 64.05% 121.57% 66.67% 95.42% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 19/11/09 20/11/08 22/11/07 19/12/06 24/11/05 26/11/04 -
Price 4.7800 4.1300 2.1600 5.0000 3.6000 2.3500 2.5500 -
P/RPS 7.29 5.97 3.04 10.09 8.40 4.35 5.86 3.70%
  YoY % 22.11% 96.38% -69.87% 20.12% 93.10% -25.77% -
  Horiz. % 124.40% 101.88% 51.88% 172.18% 143.34% 74.23% 100.00%
P/EPS 46.50 38.56 20.19 63.05 63.16 28.35 26.42 9.88%
  YoY % 20.59% 90.99% -67.98% -0.17% 122.79% 7.31% -
  Horiz. % 176.00% 145.95% 76.42% 238.64% 239.06% 107.31% 100.00%
EY 2.15 2.59 4.95 1.59 1.58 3.53 3.78 -8.97%
  YoY % -16.99% -47.68% 211.32% 0.63% -55.24% -6.61% -
  Horiz. % 56.88% 68.52% 130.95% 42.06% 41.80% 93.39% 100.00%
DY 0.78 0.91 2.31 0.00 0.00 0.00 0.00 -
  YoY % -14.29% -60.61% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 33.77% 39.39% 100.00% - - - -
P/NAPS 1.19 1.20 0.70 1.88 1.48 1.53 1.59 -4.71%
  YoY % -0.83% 71.43% -62.77% 27.03% -3.27% -3.77% -
  Horiz. % 74.84% 75.47% 44.03% 118.24% 93.08% 96.23% 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.
 


 

273  435  536  612 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.245-0.005 
 SAPNRG-WA 0.130.00 
 SAPNRG 0.305-0.005 
 NETX 0.0150.00 
 SUMATEC 0.035+0.005 
 KNM 0.39-0.01 
 VELESTO-WA 0.145-0.005 
 ALAM-WA 0.0550.00 
 REACH-WA 0.065+0.01 
 REACH 0.21+0.02 
Partners & Brokers