[YTLCMT] QoQ Annualized Quarter Result on 31-Mar-2008 [#3]

Stock
[YTLCMT] YTL CEMENT BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- -1.48%
YoY- 25.75%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,901,852 1,835,800 1,466,908 1,349,930 1,273,566 1,284,988 1,150,041 39.63%
PBT 343,444 407,256 290,049 280,149 278,538 305,772 236,268 28.17%
Tax -86,710 -101,368 -78,000 -69,666 -70,182 -81,536 -61,197 26.01%
NP 256,734 305,888 212,049 210,482 208,356 224,236 175,071 28.92%
-
NP to SH 235,278 276,792 193,239 187,680 190,496 205,628 157,910 30.29%
-
Tax Rate 25.25% 24.89% 26.89% 24.87% 25.20% 26.67% 25.90% -
Total Cost 1,645,118 1,529,912 1,254,859 1,139,448 1,065,210 1,060,752 974,970 41.50%
-
Net Worth 2,052,182 1,995,941 1,909,865 1,678,242 1,659,129 1,719,285 1,677,114 14.33%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 48,504 129,342 113,266 129,494 129,589 - 98,649 -37.57%
Div Payout % 20.62% 46.73% 58.61% 69.00% 68.03% - 62.47% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 2,052,182 1,995,941 1,909,865 1,678,242 1,659,129 1,719,285 1,677,114 14.33%
NOSH 646,723 646,710 647,236 647,470 647,945 647,443 657,666 -1.10%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 13.50% 16.66% 14.46% 15.59% 16.36% 17.45% 15.22% -
ROE 11.46% 13.87% 10.12% 11.18% 11.48% 11.96% 9.42% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 294.08 283.87 226.64 208.49 196.55 198.47 174.87 41.19%
EPS 36.38 42.80 30.70 28.99 29.40 31.76 25.34 27.12%
DPS 7.50 20.00 17.50 20.00 20.00 0.00 15.00 -36.87%
NAPS 3.1732 3.0863 2.9508 2.592 2.5606 2.6555 2.5501 15.61%
Adjusted Per Share Value based on latest NOSH - 646,477
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 267.52 258.23 206.34 189.89 179.15 180.75 161.77 39.62%
EPS 33.10 38.93 27.18 26.40 26.80 28.92 22.21 30.31%
DPS 6.82 18.19 15.93 18.22 18.23 0.00 13.88 -37.59%
NAPS 2.8867 2.8076 2.6865 2.3607 2.3338 2.4184 2.3591 14.33%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.35 3.04 3.66 4.36 5.00 4.94 5.75 -
P/RPS 0.80 1.07 1.61 2.09 2.54 2.49 3.29 -60.87%
P/EPS 6.46 7.10 12.26 15.04 17.01 15.55 23.95 -58.08%
EY 15.48 14.08 8.16 6.65 5.88 6.43 4.18 138.41%
DY 3.19 6.58 4.78 4.59 4.00 0.00 2.61 14.24%
P/NAPS 0.74 0.98 1.24 1.68 1.95 1.86 2.25 -52.19%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 19/02/09 20/11/08 19/08/08 22/05/08 22/02/08 22/11/07 23/08/07 -
Price 2.54 2.16 3.32 4.72 4.82 5.00 4.90 -
P/RPS 0.86 0.76 1.46 2.26 2.45 2.52 2.80 -54.31%
P/EPS 6.98 5.05 11.12 16.28 16.39 15.74 20.41 -50.93%
EY 14.32 19.81 8.99 6.14 6.10 6.35 4.90 103.74%
DY 2.95 9.26 5.27 4.24 4.15 0.00 3.06 -2.40%
P/NAPS 0.80 0.70 1.13 1.82 1.88 1.88 1.92 -44.06%

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