[YTLCMT] QoQ Annualized Quarter Result on 30-Sep-2005 [#1]

Stock
[YTLCMT] YTL CEMENT BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 186.69%
YoY- 14.63%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 1,061,946 1,028,166 1,002,862 1,044,944 677,065 637,701 580,184 49.79%
PBT 158,134 156,544 162,054 180,504 75,374 82,722 120,208 20.11%
Tax -2,282 -13,728 -11,578 -10,856 -19,472 -4,806 -13,524 -69.56%
NP 155,852 142,816 150,476 169,648 55,902 77,916 106,684 28.83%
-
NP to SH 138,027 138,400 145,114 160,264 55,902 77,916 106,684 18.79%
-
Tax Rate 1.44% 8.77% 7.14% 6.01% 25.83% 5.81% 11.25% -
Total Cost 906,094 885,350 852,386 875,296 621,163 559,785 473,500 54.31%
-
Net Worth 1,135,395 967,381 1,263,459 740,906 605,854 587,347 546,515 63.03%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 48,417 - - - 44,319 - - -
Div Payout % 35.08% - - - 79.28% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 1,135,395 967,381 1,263,459 740,906 605,854 587,347 546,515 63.03%
NOSH 484,177 483,690 483,713 483,305 443,199 413,566 369,916 19.71%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 14.68% 13.89% 15.00% 16.24% 8.26% 12.22% 18.39% -
ROE 12.16% 14.31% 11.49% 21.63% 9.23% 13.27% 19.52% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 219.33 212.57 207.33 216.21 152.77 154.20 156.84 25.12%
EPS 20.86 20.93 30.00 33.16 12.72 18.84 28.84 -19.47%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 2.345 2.00 2.612 1.533 1.367 1.4202 1.4774 36.18%
Adjusted Per Share Value based on latest NOSH - 483,305
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 149.38 144.63 141.07 146.99 95.24 89.70 81.61 49.80%
EPS 19.42 19.47 20.41 22.54 7.86 10.96 15.01 18.79%
DPS 6.81 0.00 0.00 0.00 6.23 0.00 0.00 -
NAPS 1.5971 1.3608 1.7772 1.0422 0.8522 0.8262 0.7688 63.02%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.34 2.43 2.30 2.24 2.21 2.74 2.55 -
P/RPS 1.07 1.14 1.11 1.04 1.45 1.78 1.63 -24.52%
P/EPS 8.21 8.49 7.67 6.76 17.52 14.54 8.84 -4.82%
EY 12.18 11.78 13.04 14.80 5.71 6.88 11.31 5.07%
DY 4.27 0.00 0.00 0.00 4.52 0.00 0.00 -
P/NAPS 1.00 1.22 0.88 1.46 1.62 1.93 1.73 -30.67%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 24/08/06 18/05/06 23/02/06 24/11/05 26/08/05 27/05/05 25/02/05 -
Price 2.42 2.37 2.40 2.35 2.15 2.30 2.82 -
P/RPS 1.10 1.11 1.16 1.09 1.41 1.49 1.80 -28.05%
P/EPS 8.49 8.28 8.00 7.09 17.05 12.21 9.78 -9.02%
EY 11.78 12.07 12.50 14.11 5.87 8.19 10.23 9.89%
DY 4.13 0.00 0.00 0.00 4.65 0.00 0.00 -
P/NAPS 1.03 1.19 0.92 1.53 1.57 1.62 1.91 -33.82%

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