[YTLCMT] QoQ Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[YTLCMT] YTL CEMENT BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 30.22%
YoY- 36.15%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,466,908 1,349,930 1,273,566 1,284,988 1,150,041 1,111,764 1,091,638 21.79%
PBT 290,049 280,149 278,538 305,772 236,268 214,880 201,506 27.51%
Tax -78,000 -69,666 -70,182 -81,536 -61,197 -54,068 -51,450 32.00%
NP 212,049 210,482 208,356 224,236 175,071 160,812 150,056 25.95%
-
NP to SH 193,239 187,680 190,496 205,628 157,910 149,248 143,544 21.94%
-
Tax Rate 26.89% 24.87% 25.20% 26.67% 25.90% 25.16% 25.53% -
Total Cost 1,254,859 1,139,448 1,065,210 1,060,752 974,970 950,952 941,582 21.12%
-
Net Worth 1,909,865 1,678,242 1,659,129 1,719,285 1,677,114 1,639,836 1,645,794 10.43%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 113,266 129,494 129,589 - 98,649 44,000 - -
Div Payout % 58.61% 69.00% 68.03% - 62.47% 29.48% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 1,909,865 1,678,242 1,659,129 1,719,285 1,677,114 1,639,836 1,645,794 10.43%
NOSH 647,236 647,470 647,945 647,443 657,666 660,000 661,493 -1.44%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 14.46% 15.59% 16.36% 17.45% 15.22% 14.46% 13.75% -
ROE 10.12% 11.18% 11.48% 11.96% 9.42% 9.10% 8.72% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 226.64 208.49 196.55 198.47 174.87 168.45 165.03 23.57%
EPS 30.70 28.99 29.40 31.76 25.34 22.61 21.70 26.05%
DPS 17.50 20.00 20.00 0.00 15.00 6.67 0.00 -
NAPS 2.9508 2.592 2.5606 2.6555 2.5501 2.4846 2.488 12.05%
Adjusted Per Share Value based on latest NOSH - 648,259
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 206.34 189.89 179.15 180.75 161.77 156.39 153.55 21.79%
EPS 27.18 26.40 26.80 28.92 22.21 20.99 20.19 21.94%
DPS 15.93 18.22 18.23 0.00 13.88 6.19 0.00 -
NAPS 2.6865 2.3607 2.3338 2.4184 2.3591 2.3067 2.3151 10.43%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 3.66 4.36 5.00 4.94 5.75 4.38 4.00 -
P/RPS 1.61 2.09 2.54 2.49 3.29 2.60 2.42 -23.80%
P/EPS 12.26 15.04 17.01 15.55 23.95 19.37 18.43 -23.81%
EY 8.16 6.65 5.88 6.43 4.18 5.16 5.43 31.23%
DY 4.78 4.59 4.00 0.00 2.61 1.52 0.00 -
P/NAPS 1.24 1.68 1.95 1.86 2.25 1.76 1.61 -15.99%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 19/08/08 22/05/08 22/02/08 22/11/07 23/08/07 24/05/07 08/02/07 -
Price 3.32 4.72 4.82 5.00 4.90 5.65 4.48 -
P/RPS 1.46 2.26 2.45 2.52 2.80 3.35 2.71 -33.81%
P/EPS 11.12 16.28 16.39 15.74 20.41 24.99 20.65 -33.83%
EY 8.99 6.14 6.10 6.35 4.90 4.00 4.84 51.16%
DY 5.27 4.24 4.15 0.00 3.06 1.18 0.00 -
P/NAPS 1.13 1.82 1.88 1.88 1.92 2.27 1.80 -26.70%

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