[YTLCMT] QoQ Annualized Quarter Result on 31-Mar-2006 [#3]

Stock
[YTLCMT] YTL CEMENT BHD
Announcement Date
18-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -4.63%
YoY- 77.63%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 1,091,638 1,135,604 1,061,946 1,028,166 1,002,862 1,044,944 677,065 37.37%
PBT 201,506 210,784 158,134 156,544 162,054 180,504 75,374 92.27%
Tax -51,450 -53,468 -2,282 -13,728 -11,578 -10,856 -19,472 90.78%
NP 150,056 157,316 155,852 142,816 150,476 169,648 55,902 92.79%
-
NP to SH 143,544 151,036 138,027 138,400 145,114 160,264 55,902 87.19%
-
Tax Rate 25.53% 25.37% 1.44% 8.77% 7.14% 6.01% 25.83% -
Total Cost 941,582 978,288 906,094 885,350 852,386 875,296 621,163 31.85%
-
Net Worth 1,645,794 1,606,413 1,135,395 967,381 1,263,459 740,906 605,854 94.33%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - 48,417 - - - 44,319 -
Div Payout % - - 35.08% - - - 79.28% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 1,645,794 1,606,413 1,135,395 967,381 1,263,459 740,906 605,854 94.33%
NOSH 661,493 662,438 484,177 483,690 483,713 483,305 443,199 30.50%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 13.75% 13.85% 14.68% 13.89% 15.00% 16.24% 8.26% -
ROE 8.72% 9.40% 12.16% 14.31% 11.49% 21.63% 9.23% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 165.03 171.43 219.33 212.57 207.33 216.21 152.77 5.26%
EPS 21.70 22.80 20.86 20.93 30.00 33.16 12.72 42.63%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 10.00 -
NAPS 2.488 2.425 2.345 2.00 2.612 1.533 1.367 48.90%
Adjusted Per Share Value based on latest NOSH - 484,372
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 153.55 159.74 149.38 144.63 141.07 146.99 95.24 37.37%
EPS 20.19 21.25 19.42 19.47 20.41 22.54 7.86 87.23%
DPS 0.00 0.00 6.81 0.00 0.00 0.00 6.23 -
NAPS 2.3151 2.2597 1.5971 1.3608 1.7772 1.0422 0.8522 94.33%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 4.00 2.48 2.34 2.43 2.30 2.24 2.21 -
P/RPS 2.42 1.45 1.07 1.14 1.11 1.04 1.45 40.57%
P/EPS 18.43 10.88 8.21 8.49 7.67 6.76 17.52 3.42%
EY 5.43 9.19 12.18 11.78 13.04 14.80 5.71 -3.28%
DY 0.00 0.00 4.27 0.00 0.00 0.00 4.52 -
P/NAPS 1.61 1.02 1.00 1.22 0.88 1.46 1.62 -0.41%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 08/02/07 19/12/06 24/08/06 18/05/06 23/02/06 24/11/05 26/08/05 -
Price 4.48 3.60 2.42 2.37 2.40 2.35 2.15 -
P/RPS 2.71 2.10 1.10 1.11 1.16 1.09 1.41 54.40%
P/EPS 20.65 15.79 8.49 8.28 8.00 7.09 17.05 13.58%
EY 4.84 6.33 11.78 12.07 12.50 14.11 5.87 -12.03%
DY 0.00 0.00 4.13 0.00 0.00 0.00 4.65 -
P/NAPS 1.80 1.48 1.03 1.19 0.92 1.53 1.57 9.51%

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