[YTLCMT] QoQ Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[YTLCMT] YTL CEMENT BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -9.45%
YoY- 36.02%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 1,135,604 1,061,946 1,028,166 1,002,862 1,044,944 677,065 637,701 46.86%
PBT 210,784 158,134 156,544 162,054 180,504 75,374 82,722 86.45%
Tax -53,468 -2,282 -13,728 -11,578 -10,856 -19,472 -4,806 397.62%
NP 157,316 155,852 142,816 150,476 169,648 55,902 77,916 59.67%
-
NP to SH 151,036 138,027 138,400 145,114 160,264 55,902 77,916 55.40%
-
Tax Rate 25.37% 1.44% 8.77% 7.14% 6.01% 25.83% 5.81% -
Total Cost 978,288 906,094 885,350 852,386 875,296 621,163 559,785 45.03%
-
Net Worth 1,606,413 1,135,395 967,381 1,263,459 740,906 605,854 587,347 95.45%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 48,417 - - - 44,319 - -
Div Payout % - 35.08% - - - 79.28% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 1,606,413 1,135,395 967,381 1,263,459 740,906 605,854 587,347 95.45%
NOSH 662,438 484,177 483,690 483,713 483,305 443,199 413,566 36.85%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 13.85% 14.68% 13.89% 15.00% 16.24% 8.26% 12.22% -
ROE 9.40% 12.16% 14.31% 11.49% 21.63% 9.23% 13.27% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 171.43 219.33 212.57 207.33 216.21 152.77 154.20 7.31%
EPS 22.80 20.86 20.93 30.00 33.16 12.72 18.84 13.54%
DPS 0.00 10.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 2.425 2.345 2.00 2.612 1.533 1.367 1.4202 42.81%
Adjusted Per Share Value based on latest NOSH - 484,217
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 159.74 149.38 144.63 141.07 146.99 95.24 89.70 46.86%
EPS 21.25 19.42 19.47 20.41 22.54 7.86 10.96 55.42%
DPS 0.00 6.81 0.00 0.00 0.00 6.23 0.00 -
NAPS 2.2597 1.5971 1.3608 1.7772 1.0422 0.8522 0.8262 95.45%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.48 2.34 2.43 2.30 2.24 2.21 2.74 -
P/RPS 1.45 1.07 1.14 1.11 1.04 1.45 1.78 -12.76%
P/EPS 10.88 8.21 8.49 7.67 6.76 17.52 14.54 -17.56%
EY 9.19 12.18 11.78 13.04 14.80 5.71 6.88 21.26%
DY 0.00 4.27 0.00 0.00 0.00 4.52 0.00 -
P/NAPS 1.02 1.00 1.22 0.88 1.46 1.62 1.93 -34.60%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 19/12/06 24/08/06 18/05/06 23/02/06 24/11/05 26/08/05 27/05/05 -
Price 3.60 2.42 2.37 2.40 2.35 2.15 2.30 -
P/RPS 2.10 1.10 1.11 1.16 1.09 1.41 1.49 25.67%
P/EPS 15.79 8.49 8.28 8.00 7.09 17.05 12.21 18.67%
EY 6.33 11.78 12.07 12.50 14.11 5.87 8.19 -15.76%
DY 0.00 4.13 0.00 0.00 0.00 4.65 0.00 -
P/NAPS 1.48 1.03 1.19 0.92 1.53 1.57 1.62 -5.84%

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