[YTLCMT] QoQ Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[YTLCMT] YTL CEMENT BHD
Announcement Date
08-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -4.96%
YoY- -1.08%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,284,988 1,150,041 1,111,764 1,091,638 1,135,604 1,061,946 1,028,166 16.01%
PBT 305,772 236,268 214,880 201,506 210,784 158,134 156,544 56.19%
Tax -81,536 -61,197 -54,068 -51,450 -53,468 -2,282 -13,728 227.61%
NP 224,236 175,071 160,812 150,056 157,316 155,852 142,816 35.05%
-
NP to SH 205,628 157,910 149,248 143,544 151,036 138,027 138,400 30.17%
-
Tax Rate 26.67% 25.90% 25.16% 25.53% 25.37% 1.44% 8.77% -
Total Cost 1,060,752 974,970 950,952 941,582 978,288 906,094 885,350 12.79%
-
Net Worth 1,719,285 1,677,114 1,639,836 1,645,794 1,606,413 1,135,395 967,381 46.67%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 98,649 44,000 - - 48,417 - -
Div Payout % - 62.47% 29.48% - - 35.08% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 1,719,285 1,677,114 1,639,836 1,645,794 1,606,413 1,135,395 967,381 46.67%
NOSH 647,443 657,666 660,000 661,493 662,438 484,177 483,690 21.43%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 17.45% 15.22% 14.46% 13.75% 13.85% 14.68% 13.89% -
ROE 11.96% 9.42% 9.10% 8.72% 9.40% 12.16% 14.31% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 198.47 174.87 168.45 165.03 171.43 219.33 212.57 -4.46%
EPS 31.76 25.34 22.61 21.70 22.80 20.86 20.93 32.01%
DPS 0.00 15.00 6.67 0.00 0.00 10.00 0.00 -
NAPS 2.6555 2.5501 2.4846 2.488 2.425 2.345 2.00 20.78%
Adjusted Per Share Value based on latest NOSH - 660,446
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 180.75 161.77 156.39 153.55 159.74 149.38 144.63 16.00%
EPS 28.92 22.21 20.99 20.19 21.25 19.42 19.47 30.15%
DPS 0.00 13.88 6.19 0.00 0.00 6.81 0.00 -
NAPS 2.4184 2.3591 2.3067 2.3151 2.2597 1.5971 1.3608 46.66%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 4.94 5.75 4.38 4.00 2.48 2.34 2.43 -
P/RPS 2.49 3.29 2.60 2.42 1.45 1.07 1.14 68.26%
P/EPS 15.55 23.95 19.37 18.43 10.88 8.21 8.49 49.64%
EY 6.43 4.18 5.16 5.43 9.19 12.18 11.78 -33.18%
DY 0.00 2.61 1.52 0.00 0.00 4.27 0.00 -
P/NAPS 1.86 2.25 1.76 1.61 1.02 1.00 1.22 32.43%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 23/08/07 24/05/07 08/02/07 19/12/06 24/08/06 18/05/06 -
Price 5.00 4.90 5.65 4.48 3.60 2.42 2.37 -
P/RPS 2.52 2.80 3.35 2.71 2.10 1.10 1.11 72.65%
P/EPS 15.74 20.41 24.99 20.65 15.79 8.49 8.28 53.39%
EY 6.35 4.90 4.00 4.84 6.33 11.78 12.07 -34.80%
DY 0.00 3.06 1.18 0.00 0.00 4.13 0.00 -
P/NAPS 1.88 1.92 2.27 1.80 1.48 1.03 1.19 35.60%

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