Highlights

[YTLCMT] YoY Quarter Result on 2006-12-31 [#2]

Stock [YTLCMT]: YTL CEMENT BHD
Announcement Date 08-Feb-2007
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2007
Quarter 31-Dec-2006  [#2]
Profit Trend QoQ -     -9.92%    YoY -     4.68%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 483,611 491,976 315,536 261,917 240,195 132,582 108,008 28.35%
  YoY % -1.70% 55.92% 20.47% 9.04% 81.17% 22.75% -
  Horiz. % 447.75% 455.50% 292.14% 242.50% 222.39% 122.75% 100.00%
PBT 94,796 69,907 62,825 48,058 35,901 21,398 21,341 28.18%
  YoY % 35.60% 11.27% 30.73% 33.86% 67.78% 0.27% -
  Horiz. % 444.20% 327.57% 294.39% 225.19% 168.23% 100.27% 100.00%
Tax -25,906 -18,013 -14,707 -12,359 -3,075 -3,009 -3,995 36.52%
  YoY % -43.82% -22.48% -19.00% -301.92% -2.19% 24.68% -
  Horiz. % 648.46% 450.89% 368.14% 309.36% 76.97% 75.32% 100.00%
NP 68,890 51,894 48,118 35,699 32,826 18,389 17,346 25.82%
  YoY % 32.75% 7.85% 34.79% 8.75% 78.51% 6.01% -
  Horiz. % 397.15% 299.17% 277.40% 205.81% 189.24% 106.01% 100.00%
NP to SH 56,463 48,441 43,840 34,013 32,491 18,389 17,346 21.72%
  YoY % 16.56% 10.49% 28.89% 4.68% 76.69% 6.01% -
  Horiz. % 325.51% 279.26% 252.74% 196.09% 187.31% 106.01% 100.00%
Tax Rate 27.33 % 25.77 % 23.41 % 25.72 % 8.57 % 14.06 % 18.72 % 6.50%
  YoY % 6.05% 10.08% -8.98% 200.12% -39.05% -24.89% -
  Horiz. % 145.99% 137.66% 125.05% 137.39% 45.78% 75.11% 100.00%
Total Cost 414,721 440,082 267,418 226,218 207,369 114,193 90,662 28.81%
  YoY % -5.76% 64.57% 18.21% 9.09% 81.60% 25.95% -
  Horiz. % 457.44% 485.41% 294.96% 249.52% 228.73% 125.95% 100.00%
Net Worth 2,484,371 2,052,242 1,658,149 1,643,191 1,264,776 584,256 408,335 35.08%
  YoY % 21.06% 23.77% 0.91% 29.92% 116.48% 43.08% -
  Horiz. % 608.41% 502.59% 406.07% 402.41% 309.74% 143.08% 100.00%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 26,433 24,252 64,756 - - - - -
  YoY % 8.99% -62.55% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.82% 37.45% 100.00% - - - -
Div Payout % 46.82 % 50.07 % 147.71 % - % - % - % - % -
  YoY % -6.49% -66.10% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 31.70% 33.90% 100.00% - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 2,484,371 2,052,242 1,658,149 1,643,191 1,264,776 584,256 408,335 35.08%
  YoY % 21.06% 23.77% 0.91% 29.92% 116.48% 43.08% -
  Horiz. % 608.41% 502.59% 406.07% 402.41% 309.74% 143.08% 100.00%
NOSH 704,906 646,742 647,562 660,446 484,217 395,462 143,830 30.30%
  YoY % 8.99% -0.13% -1.95% 36.39% 22.44% 174.95% -
  Horiz. % 490.09% 449.65% 450.23% 459.18% 336.66% 274.95% 100.00%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 14.24 % 10.55 % 15.25 % 13.63 % 13.67 % 13.87 % 16.06 % -1.98%
  YoY % 34.98% -30.82% 11.89% -0.29% -1.44% -13.64% -
  Horiz. % 88.67% 65.69% 94.96% 84.87% 85.12% 86.36% 100.00%
ROE 2.27 % 2.36 % 2.64 % 2.07 % 2.57 % 3.15 % 4.25 % -9.92%
  YoY % -3.81% -10.61% 27.54% -19.46% -18.41% -25.88% -
  Horiz. % 53.41% 55.53% 62.12% 48.71% 60.47% 74.12% 100.00%
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 68.61 76.07 48.73 39.66 49.60 33.53 75.09 -1.49%
  YoY % -9.81% 56.11% 22.87% -20.04% 47.93% -55.35% -
  Horiz. % 91.37% 101.31% 64.90% 52.82% 66.05% 44.65% 100.00%
EPS 8.01 7.49 6.77 5.15 6.71 4.65 12.06 -6.59%
  YoY % 6.94% 10.64% 31.46% -23.25% 44.30% -61.44% -
  Horiz. % 66.42% 62.11% 56.14% 42.70% 55.64% 38.56% 100.00%
DPS 3.75 3.75 10.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% -62.50% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 37.50% 37.50% 100.00% - - - -
NAPS 3.5244 3.1732 2.5606 2.4880 2.6120 1.4774 2.8390 3.67%
  YoY % 11.07% 23.92% 2.92% -4.75% 76.80% -47.96% -
  Horiz. % 124.14% 111.77% 90.19% 87.64% 92.00% 52.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 710,910
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 68.03 69.20 44.38 36.84 33.79 18.65 15.19 28.36%
  YoY % -1.69% 55.93% 20.47% 9.03% 81.18% 22.78% -
  Horiz. % 447.86% 455.56% 292.17% 242.53% 222.45% 122.78% 100.00%
EPS 7.94 6.81 6.17 4.78 4.57 2.59 2.44 21.71%
  YoY % 16.59% 10.37% 29.08% 4.60% 76.45% 6.15% -
  Horiz. % 325.41% 279.10% 252.87% 195.90% 187.30% 106.15% 100.00%
DPS 3.72 3.41 9.11 0.00 0.00 0.00 0.00 -
  YoY % 9.09% -62.57% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.83% 37.43% 100.00% - - - -
NAPS 3.4946 2.8868 2.3324 2.3114 1.7791 0.8218 0.5744 35.08%
  YoY % 21.05% 23.77% 0.91% 29.92% 116.49% 43.07% -
  Horiz. % 608.39% 502.58% 406.06% 402.40% 309.73% 143.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 4.2800 2.3500 5.0000 4.0000 2.3000 2.5500 5.0000 -
P/RPS 6.24 3.09 10.26 10.09 4.64 7.61 6.66 -1.08%
  YoY % 101.94% -69.88% 1.68% 117.46% -39.03% 14.26% -
  Horiz. % 93.69% 46.40% 154.05% 151.50% 69.67% 114.26% 100.00%
P/EPS 53.43 31.38 73.86 77.67 34.28 54.84 41.46 4.31%
  YoY % 70.27% -57.51% -4.91% 126.58% -37.49% 32.27% -
  Horiz. % 128.87% 75.69% 178.15% 187.34% 82.68% 132.27% 100.00%
EY 1.87 3.19 1.35 1.29 2.92 1.82 2.41 -4.14%
  YoY % -41.38% 136.30% 4.65% -55.82% 60.44% -24.48% -
  Horiz. % 77.59% 132.37% 56.02% 53.53% 121.16% 75.52% 100.00%
DY 0.88 1.60 2.00 0.00 0.00 0.00 0.00 -
  YoY % -45.00% -20.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 44.00% 80.00% 100.00% - - - -
P/NAPS 1.21 0.74 1.95 1.61 0.88 1.73 1.76 -6.05%
  YoY % 63.51% -62.05% 21.12% 82.95% -49.13% -1.70% -
  Horiz. % 68.75% 42.05% 110.80% 91.48% 50.00% 98.30% 100.00%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 19/02/09 22/02/08 08/02/07 23/02/06 25/02/05 26/02/04 -
Price 4.0600 2.5400 4.8200 4.4800 2.4000 2.8200 4.9600 -
P/RPS 5.92 3.34 9.89 11.30 4.84 8.41 6.61 -1.82%
  YoY % 77.25% -66.23% -12.48% 133.47% -42.45% 27.23% -
  Horiz. % 89.56% 50.53% 149.62% 170.95% 73.22% 127.23% 100.00%
P/EPS 50.69 33.91 71.20 86.99 35.77 60.65 41.13 3.54%
  YoY % 49.48% -52.37% -18.15% 143.19% -41.02% 47.46% -
  Horiz. % 123.24% 82.45% 173.11% 211.50% 86.97% 147.46% 100.00%
EY 1.97 2.95 1.40 1.15 2.80 1.65 2.43 -3.43%
  YoY % -33.22% 110.71% 21.74% -58.93% 69.70% -32.10% -
  Horiz. % 81.07% 121.40% 57.61% 47.33% 115.23% 67.90% 100.00%
DY 0.92 1.48 2.07 0.00 0.00 0.00 0.00 -
  YoY % -37.84% -28.50% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 44.44% 71.50% 100.00% - - - -
P/NAPS 1.15 0.80 1.88 1.80 0.92 1.91 1.75 -6.75%
  YoY % 43.75% -57.45% 4.44% 95.65% -51.83% 9.14% -
  Horiz. % 65.71% 45.71% 107.43% 102.86% 52.57% 109.14% 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.
 


 

301  238  577  1096 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.035 
 GPACKET-WB 0.13+0.005 
 KNM-WB 0.285+0.03 
 PWORTH 0.070.00 
 NETX 0.0150.00 
 GPACKET 0.55+0.025 
 VELESTO 0.32+0.005 
 REACH 0.240.00 
 HSI-C5P 0.315+0.03 
 VSOLAR 0.210.00 
Partners & Brokers