[YTLCMT] QoQ Annualized Quarter Result on 30-Jun-2007 [#4]

Stock
[YTLCMT] YTL CEMENT BHD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 5.8%
YoY- 14.41%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 1,349,930 1,273,566 1,284,988 1,150,041 1,111,764 1,091,638 1,135,604 12.20%
PBT 280,149 278,538 305,772 236,268 214,880 201,506 210,784 20.86%
Tax -69,666 -70,182 -81,536 -61,197 -54,068 -51,450 -53,468 19.27%
NP 210,482 208,356 224,236 175,071 160,812 150,056 157,316 21.39%
-
NP to SH 187,680 190,496 205,628 157,910 149,248 143,544 151,036 15.56%
-
Tax Rate 24.87% 25.20% 26.67% 25.90% 25.16% 25.53% 25.37% -
Total Cost 1,139,448 1,065,210 1,060,752 974,970 950,952 941,582 978,288 10.69%
-
Net Worth 1,678,242 1,659,129 1,719,285 1,677,114 1,639,836 1,645,794 1,606,413 2.95%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 129,494 129,589 - 98,649 44,000 - - -
Div Payout % 69.00% 68.03% - 62.47% 29.48% - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 1,678,242 1,659,129 1,719,285 1,677,114 1,639,836 1,645,794 1,606,413 2.95%
NOSH 647,470 647,945 647,443 657,666 660,000 661,493 662,438 -1.51%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 15.59% 16.36% 17.45% 15.22% 14.46% 13.75% 13.85% -
ROE 11.18% 11.48% 11.96% 9.42% 9.10% 8.72% 9.40% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 208.49 196.55 198.47 174.87 168.45 165.03 171.43 13.92%
EPS 28.99 29.40 31.76 25.34 22.61 21.70 22.80 17.34%
DPS 20.00 20.00 0.00 15.00 6.67 0.00 0.00 -
NAPS 2.592 2.5606 2.6555 2.5501 2.4846 2.488 2.425 4.53%
Adjusted Per Share Value based on latest NOSH - 650,965
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 189.89 179.15 180.75 161.77 156.39 153.55 159.74 12.20%
EPS 26.40 26.80 28.92 22.21 20.99 20.19 21.25 15.55%
DPS 18.22 18.23 0.00 13.88 6.19 0.00 0.00 -
NAPS 2.3607 2.3338 2.4184 2.3591 2.3067 2.3151 2.2597 2.95%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 4.36 5.00 4.94 5.75 4.38 4.00 2.48 -
P/RPS 2.09 2.54 2.49 3.29 2.60 2.42 1.45 27.57%
P/EPS 15.04 17.01 15.55 23.95 19.37 18.43 10.88 24.06%
EY 6.65 5.88 6.43 4.18 5.16 5.43 9.19 -19.38%
DY 4.59 4.00 0.00 2.61 1.52 0.00 0.00 -
P/NAPS 1.68 1.95 1.86 2.25 1.76 1.61 1.02 39.42%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 22/05/08 22/02/08 22/11/07 23/08/07 24/05/07 08/02/07 19/12/06 -
Price 4.72 4.82 5.00 4.90 5.65 4.48 3.60 -
P/RPS 2.26 2.45 2.52 2.80 3.35 2.71 2.10 5.01%
P/EPS 16.28 16.39 15.74 20.41 24.99 20.65 15.79 2.05%
EY 6.14 6.10 6.35 4.90 4.00 4.84 6.33 -2.00%
DY 4.24 4.15 0.00 3.06 1.18 0.00 0.00 -
P/NAPS 1.82 1.88 1.88 1.92 2.27 1.80 1.48 14.76%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment