Highlights

[YTLCMT] YoY Quarter Result on 2006-03-31 [#3]

Stock [YTLCMT]: YTL CEMENT BHD
Announcement Date 18-May-2006
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2006
Quarter 31-Mar-2006  [#3]
Profit Trend QoQ -     -3.84%    YoY -     513.07%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 485,824 375,665 288,005 269,694 188,184 123,665 117,681 26.63%
  YoY % 29.32% 30.44% 6.79% 43.31% 52.17% 5.08% -
  Horiz. % 412.83% 319.22% 244.73% 229.17% 159.91% 105.08% 100.00%
PBT 73,970 70,843 60,407 36,381 1,939 23,609 23,454 21.08%
  YoY % 4.41% 17.28% 66.04% 1,776.28% -91.79% 0.66% -
  Horiz. % 315.38% 302.05% 257.56% 155.12% 8.27% 100.66% 100.00%
Tax -19,133 -17,159 -14,826 -4,507 3,157 -2,996 -3,772 31.05%
  YoY % -11.50% -15.74% -228.95% -242.76% 205.37% 20.57% -
  Horiz. % 507.24% 454.90% 393.05% 119.49% -83.70% 79.43% 100.00%
NP 54,837 53,684 45,581 31,874 5,096 20,613 19,682 18.60%
  YoY % 2.15% 17.78% 43.00% 525.47% -75.28% 4.73% -
  Horiz. % 278.61% 272.76% 231.59% 161.94% 25.89% 104.73% 100.00%
NP to SH 51,370 45,512 40,164 31,242 5,096 20,613 19,682 17.32%
  YoY % 12.87% 13.32% 28.56% 513.07% -75.28% 4.73% -
  Horiz. % 261.00% 231.24% 204.06% 158.73% 25.89% 104.73% 100.00%
Tax Rate 25.87 % 24.22 % 24.54 % 12.39 % -162.82 % 12.69 % 16.08 % 8.24%
  YoY % 6.81% -1.30% 98.06% 107.61% -1,383.06% -21.08% -
  Horiz. % 160.88% 150.62% 152.61% 77.05% -1,012.56% 78.92% 100.00%
Total Cost 430,987 321,981 242,424 237,820 183,088 103,052 97,999 27.97%
  YoY % 33.85% 32.82% 1.94% 29.89% 77.67% 5.16% -
  Horiz. % 439.79% 328.56% 247.37% 242.68% 186.83% 105.16% 100.00%
Net Worth 2,069,680 1,675,669 1,630,579 968,744 682,767 455,779 345,723 34.71%
  YoY % 23.51% 2.77% 68.32% 41.88% 49.80% 31.83% -
  Horiz. % 598.65% 484.68% 471.64% 280.21% 197.49% 131.83% 100.00%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 24,261 32,323 32,813 - - - - -
  YoY % -24.94% -1.49% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 73.94% 98.51% 100.00% - - - -
Div Payout % 47.23 % 71.02 % 81.70 % - % - % - % - % -
  YoY % -33.50% -13.07% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 57.81% 86.93% 100.00% - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 2,069,680 1,675,669 1,630,579 968,744 682,767 455,779 345,723 34.71%
  YoY % 23.51% 2.77% 68.32% 41.88% 49.80% 31.83% -
  Horiz. % 598.65% 484.68% 471.64% 280.21% 197.49% 131.83% 100.00%
NOSH 646,977 646,477 656,274 484,372 480,754 157,111 139,292 29.14%
  YoY % 0.08% -1.49% 35.49% 0.75% 206.00% 12.79% -
  Horiz. % 464.47% 464.12% 471.15% 347.74% 345.14% 112.79% 100.00%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 11.29 % 14.29 % 15.83 % 11.82 % 2.71 % 16.67 % 16.72 % -6.33%
  YoY % -20.99% -9.73% 33.93% 336.16% -83.74% -0.30% -
  Horiz. % 67.52% 85.47% 94.68% 70.69% 16.21% 99.70% 100.00%
ROE 2.48 % 2.72 % 2.46 % 3.23 % 0.75 % 4.52 % 5.69 % -12.91%
  YoY % -8.82% 10.57% -23.84% 330.67% -83.41% -20.56% -
  Horiz. % 43.59% 47.80% 43.23% 56.77% 13.18% 79.44% 100.00%
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 75.09 58.11 43.88 55.68 39.14 78.71 84.48 -1.94%
  YoY % 29.22% 32.43% -21.19% 42.26% -50.27% -6.83% -
  Horiz. % 88.88% 68.79% 51.94% 65.91% 46.33% 93.17% 100.00%
EPS 7.94 7.04 6.12 4.72 1.06 13.12 14.13 -9.15%
  YoY % 12.78% 15.03% 29.66% 345.28% -91.92% -7.15% -
  Horiz. % 56.19% 49.82% 43.31% 33.40% 7.50% 92.85% 100.00%
DPS 3.75 5.00 5.00 0.00 0.00 0.00 0.00 -
  YoY % -25.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.00% 100.00% 100.00% - - - -
NAPS 3.1990 2.5920 2.4846 2.0000 1.4202 2.9010 2.4820 4.32%
  YoY % 23.42% 4.32% 24.23% 40.83% -51.04% 16.88% -
  Horiz. % 128.89% 104.43% 100.10% 80.58% 57.22% 116.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 710,910
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 68.34 52.84 40.51 37.94 26.47 17.40 16.55 26.63%
  YoY % 29.33% 30.44% 6.77% 43.33% 52.13% 5.14% -
  Horiz. % 412.93% 319.27% 244.77% 229.24% 159.94% 105.14% 100.00%
EPS 7.23 6.40 5.65 4.39 0.72 2.90 2.77 17.32%
  YoY % 12.97% 13.27% 28.70% 509.72% -75.17% 4.69% -
  Horiz. % 261.01% 231.05% 203.97% 158.48% 25.99% 104.69% 100.00%
DPS 3.41 4.55 4.62 0.00 0.00 0.00 0.00 -
  YoY % -25.05% -1.52% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 73.81% 98.48% 100.00% - - - -
NAPS 2.9113 2.3571 2.2937 1.3627 0.9604 0.6411 0.4863 34.71%
  YoY % 23.51% 2.76% 68.32% 41.89% 49.81% 31.83% -
  Horiz. % 598.66% 484.70% 471.66% 280.22% 197.49% 131.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 2.6000 4.3600 4.3800 2.4300 2.7400 5.0500 2.9200 -
P/RPS 3.46 7.50 9.98 4.36 7.00 6.42 3.46 -
  YoY % -53.87% -24.85% 128.90% -37.71% 9.03% 85.55% -
  Horiz. % 100.00% 216.76% 288.44% 126.01% 202.31% 185.55% 100.00%
P/EPS 32.75 61.93 71.57 37.67 258.49 38.49 20.67 7.96%
  YoY % -47.12% -13.47% 89.99% -85.43% 571.58% 86.21% -
  Horiz. % 158.44% 299.61% 346.25% 182.24% 1,250.56% 186.21% 100.00%
EY 3.05 1.61 1.40 2.65 0.39 2.60 4.84 -7.40%
  YoY % 89.44% 15.00% -47.17% 579.49% -85.00% -46.28% -
  Horiz. % 63.02% 33.26% 28.93% 54.75% 8.06% 53.72% 100.00%
DY 1.44 1.15 1.14 0.00 0.00 0.00 0.00 -
  YoY % 25.22% 0.88% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 126.32% 100.88% 100.00% - - - -
P/NAPS 0.81 1.68 1.76 1.22 1.93 1.74 1.18 -6.07%
  YoY % -51.79% -4.55% 44.26% -36.79% 10.92% 47.46% -
  Horiz. % 68.64% 142.37% 149.15% 103.39% 163.56% 147.46% 100.00%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 21/05/09 22/05/08 24/05/07 18/05/06 27/05/05 27/05/04 22/05/03 -
Price 3.3600 4.7200 5.6500 2.3700 2.3000 4.6000 3.0400 -
P/RPS 4.47 8.12 12.87 4.26 5.88 5.84 3.60 3.67%
  YoY % -44.95% -36.91% 202.11% -27.55% 0.68% 62.22% -
  Horiz. % 124.17% 225.56% 357.50% 118.33% 163.33% 162.22% 100.00%
P/EPS 42.32 67.05 92.32 36.74 216.98 35.06 21.51 11.93%
  YoY % -36.88% -27.37% 151.28% -83.07% 518.88% 62.99% -
  Horiz. % 196.75% 311.72% 429.20% 170.80% 1,008.74% 162.99% 100.00%
EY 2.36 1.49 1.08 2.72 0.46 2.85 4.65 -10.68%
  YoY % 58.39% 37.96% -60.29% 491.30% -83.86% -38.71% -
  Horiz. % 50.75% 32.04% 23.23% 58.49% 9.89% 61.29% 100.00%
DY 1.12 1.06 0.88 0.00 0.00 0.00 0.00 -
  YoY % 5.66% 20.45% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 127.27% 120.45% 100.00% - - - -
P/NAPS 1.05 1.82 2.27 1.19 1.62 1.59 1.22 -2.47%
  YoY % -42.31% -19.82% 90.76% -26.54% 1.89% 30.33% -
  Horiz. % 86.07% 149.18% 186.07% 97.54% 132.79% 130.33% 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