Highlights

[YTLCMT] YoY Quarter Result on 2005-12-31 [#2]

Stock [YTLCMT]: YTL CEMENT BHD
Announcement Date 23-Feb-2006
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2006
Quarter 31-Dec-2005  [#2]
Profit Trend QoQ -     -18.91%    YoY -     76.69%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 491,976 315,536 261,917 240,195 132,582 108,008 95,258 31.44%
  YoY % 55.92% 20.47% 9.04% 81.17% 22.75% 13.38% -
  Horiz. % 516.47% 331.24% 274.96% 252.15% 139.18% 113.38% 100.00%
PBT 69,907 62,825 48,058 35,901 21,398 21,341 18,523 24.75%
  YoY % 11.27% 30.73% 33.86% 67.78% 0.27% 15.21% -
  Horiz. % 377.41% 339.17% 259.45% 193.82% 115.52% 115.21% 100.00%
Tax -18,013 -14,707 -12,359 -3,075 -3,009 -3,995 -2,564 38.35%
  YoY % -22.48% -19.00% -301.92% -2.19% 24.68% -55.81% -
  Horiz. % 702.54% 573.60% 482.02% 119.93% 117.36% 155.81% 100.00%
NP 51,894 48,118 35,699 32,826 18,389 17,346 15,959 21.70%
  YoY % 7.85% 34.79% 8.75% 78.51% 6.01% 8.69% -
  Horiz. % 325.17% 301.51% 223.69% 205.69% 115.23% 108.69% 100.00%
NP to SH 48,441 43,840 34,013 32,491 18,389 17,346 15,959 20.31%
  YoY % 10.49% 28.89% 4.68% 76.69% 6.01% 8.69% -
  Horiz. % 303.53% 274.70% 213.13% 203.59% 115.23% 108.69% 100.00%
Tax Rate 25.77 % 23.41 % 25.72 % 8.57 % 14.06 % 18.72 % 13.84 % 10.91%
  YoY % 10.08% -8.98% 200.12% -39.05% -24.89% 35.26% -
  Horiz. % 186.20% 169.15% 185.84% 61.92% 101.59% 135.26% 100.00%
Total Cost 440,082 267,418 226,218 207,369 114,193 90,662 79,299 33.02%
  YoY % 64.57% 18.21% 9.09% 81.60% 25.95% 14.33% -
  Horiz. % 554.97% 337.23% 285.27% 261.50% 144.00% 114.33% 100.00%
Net Worth 2,052,242 1,658,149 1,643,191 1,264,776 584,256 408,335 346,196 34.49%
  YoY % 23.77% 0.91% 29.92% 116.48% 43.08% 17.95% -
  Horiz. % 592.80% 478.96% 474.64% 365.34% 168.76% 117.95% 100.00%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 24,252 64,756 - - - - - -
  YoY % -62.55% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 37.45% 100.00% - - - - -
Div Payout % 50.07 % 147.71 % - % - % - % - % - % -
  YoY % -66.10% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 33.90% 100.00% - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 2,052,242 1,658,149 1,643,191 1,264,776 584,256 408,335 346,196 34.49%
  YoY % 23.77% 0.91% 29.92% 116.48% 43.08% 17.95% -
  Horiz. % 592.80% 478.96% 474.64% 365.34% 168.76% 117.95% 100.00%
NOSH 646,742 647,562 660,446 484,217 395,462 143,830 139,258 29.14%
  YoY % -0.13% -1.95% 36.39% 22.44% 174.95% 3.28% -
  Horiz. % 464.42% 465.01% 474.26% 347.71% 283.98% 103.28% 100.00%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 10.55 % 15.25 % 13.63 % 13.67 % 13.87 % 16.06 % 16.75 % -7.41%
  YoY % -30.82% 11.89% -0.29% -1.44% -13.64% -4.12% -
  Horiz. % 62.99% 91.04% 81.37% 81.61% 82.81% 95.88% 100.00%
ROE 2.36 % 2.64 % 2.07 % 2.57 % 3.15 % 4.25 % 4.61 % -10.55%
  YoY % -10.61% 27.54% -19.46% -18.41% -25.88% -7.81% -
  Horiz. % 51.19% 57.27% 44.90% 55.75% 68.33% 92.19% 100.00%
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 76.07 48.73 39.66 49.60 33.53 75.09 68.40 1.79%
  YoY % 56.11% 22.87% -20.04% 47.93% -55.35% 9.78% -
  Horiz. % 111.21% 71.24% 57.98% 72.51% 49.02% 109.78% 100.00%
EPS 7.49 6.77 5.15 6.71 4.65 12.06 11.46 -6.84%
  YoY % 10.64% 31.46% -23.25% 44.30% -61.44% 5.24% -
  Horiz. % 65.36% 59.08% 44.94% 58.55% 40.58% 105.24% 100.00%
DPS 3.75 10.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % -62.50% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 37.50% 100.00% - - - - -
NAPS 3.1732 2.5606 2.4880 2.6120 1.4774 2.8390 2.4860 4.15%
  YoY % 23.92% 2.92% -4.75% 76.80% -47.96% 14.20% -
  Horiz. % 127.64% 103.00% 100.08% 105.07% 59.43% 114.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 710,910
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 69.20 44.38 36.84 33.79 18.65 15.19 13.40 31.44%
  YoY % 55.93% 20.47% 9.03% 81.18% 22.78% 13.36% -
  Horiz. % 516.42% 331.19% 274.93% 252.16% 139.18% 113.36% 100.00%
EPS 6.81 6.17 4.78 4.57 2.59 2.44 2.24 20.34%
  YoY % 10.37% 29.08% 4.60% 76.45% 6.15% 8.93% -
  Horiz. % 304.02% 275.45% 213.39% 204.02% 115.62% 108.93% 100.00%
DPS 3.41 9.11 0.00 0.00 0.00 0.00 0.00 -
  YoY % -62.57% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 37.43% 100.00% - - - - -
NAPS 2.8868 2.3324 2.3114 1.7791 0.8218 0.5744 0.4870 34.49%
  YoY % 23.77% 0.91% 29.92% 116.49% 43.07% 17.95% -
  Horiz. % 592.77% 478.93% 474.62% 365.32% 168.75% 117.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 2.3500 5.0000 4.0000 2.3000 2.5500 5.0000 2.8300 -
P/RPS 3.09 10.26 10.09 4.64 7.61 6.66 4.14 -4.75%
  YoY % -69.88% 1.68% 117.46% -39.03% 14.26% 60.87% -
  Horiz. % 74.64% 247.83% 243.72% 112.08% 183.82% 160.87% 100.00%
P/EPS 31.38 73.86 77.67 34.28 54.84 41.46 24.69 4.07%
  YoY % -57.51% -4.91% 126.58% -37.49% 32.27% 67.92% -
  Horiz. % 127.10% 299.15% 314.58% 138.84% 222.11% 167.92% 100.00%
EY 3.19 1.35 1.29 2.92 1.82 2.41 4.05 -3.90%
  YoY % 136.30% 4.65% -55.82% 60.44% -24.48% -40.49% -
  Horiz. % 78.77% 33.33% 31.85% 72.10% 44.94% 59.51% 100.00%
DY 1.60 2.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % -20.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.00% 100.00% - - - - -
P/NAPS 0.74 1.95 1.61 0.88 1.73 1.76 1.14 -6.94%
  YoY % -62.05% 21.12% 82.95% -49.13% -1.70% 54.39% -
  Horiz. % 64.91% 171.05% 141.23% 77.19% 151.75% 154.39% 100.00%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 19/02/09 22/02/08 08/02/07 23/02/06 25/02/05 26/02/04 27/02/03 -
Price 2.5400 4.8200 4.4800 2.4000 2.8200 4.9600 2.9300 -
P/RPS 3.34 9.89 11.30 4.84 8.41 6.61 4.28 -4.05%
  YoY % -66.23% -12.48% 133.47% -42.45% 27.23% 54.44% -
  Horiz. % 78.04% 231.07% 264.02% 113.08% 196.50% 154.44% 100.00%
P/EPS 33.91 71.20 86.99 35.77 60.65 41.13 25.57 4.81%
  YoY % -52.37% -18.15% 143.19% -41.02% 47.46% 60.85% -
  Horiz. % 132.62% 278.45% 340.20% 139.89% 237.19% 160.85% 100.00%
EY 2.95 1.40 1.15 2.80 1.65 2.43 3.91 -4.58%
  YoY % 110.71% 21.74% -58.93% 69.70% -32.10% -37.85% -
  Horiz. % 75.45% 35.81% 29.41% 71.61% 42.20% 62.15% 100.00%
DY 1.48 2.07 0.00 0.00 0.00 0.00 0.00 -
  YoY % -28.50% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 71.50% 100.00% - - - - -
P/NAPS 0.80 1.88 1.80 0.92 1.91 1.75 1.18 -6.27%
  YoY % -57.45% 4.44% 95.65% -51.83% 9.14% 48.31% -
  Horiz. % 67.80% 159.32% 152.54% 77.97% 161.86% 148.31% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers