[YTLCMT] QoQ Cumulative Quarter Result on 30-Jun-2006 [#4]

Stock
[YTLCMT] YTL CEMENT BHD
Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 32.97%
YoY- 146.91%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 833,823 545,819 283,901 1,061,946 771,125 501,431 261,236 116.93%
PBT 161,160 100,753 52,696 158,134 117,408 81,027 45,126 133.82%
Tax -40,551 -25,725 -13,367 -2,282 -10,296 -5,789 -2,714 507.63%
NP 120,609 75,028 39,329 155,852 107,112 75,238 42,412 100.84%
-
NP to SH 111,936 71,772 37,759 138,027 103,800 72,557 40,066 98.48%
-
Tax Rate 25.16% 25.53% 25.37% 1.44% 8.77% 7.14% 6.01% -
Total Cost 713,214 470,791 244,572 906,094 664,013 426,193 218,824 119.98%
-
Net Worth 1,639,836 1,645,794 1,606,413 1,135,395 967,381 1,263,459 740,906 69.91%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 33,000 - - 48,417 - - - -
Div Payout % 29.48% - - 35.08% - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 1,639,836 1,645,794 1,606,413 1,135,395 967,381 1,263,459 740,906 69.91%
NOSH 660,000 661,493 662,438 484,177 483,690 483,713 483,305 23.11%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 14.46% 13.75% 13.85% 14.68% 13.89% 15.00% 16.24% -
ROE 6.83% 4.36% 2.35% 12.16% 10.73% 5.74% 5.41% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 126.34 82.51 42.86 219.33 159.43 103.66 54.05 76.21%
EPS 16.96 10.85 5.70 20.86 15.70 15.00 8.29 61.22%
DPS 5.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 2.4846 2.488 2.425 2.345 2.00 2.612 1.533 38.01%
Adjusted Per Share Value based on latest NOSH - 484,343
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 117.29 76.78 39.93 149.38 108.47 70.53 36.75 116.92%
EPS 15.75 10.10 5.31 19.42 14.60 10.21 5.64 98.42%
DPS 4.64 0.00 0.00 6.81 0.00 0.00 0.00 -
NAPS 2.3067 2.3151 2.2597 1.5971 1.3608 1.7772 1.0422 69.91%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 4.38 4.00 2.48 2.34 2.43 2.30 2.24 -
P/RPS 3.47 4.85 5.79 1.07 1.52 2.22 4.14 -11.11%
P/EPS 25.83 36.87 43.51 8.21 11.32 15.33 27.02 -2.96%
EY 3.87 2.71 2.30 12.18 8.83 6.52 3.70 3.04%
DY 1.14 0.00 0.00 4.27 0.00 0.00 0.00 -
P/NAPS 1.76 1.61 1.02 1.00 1.22 0.88 1.46 13.28%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/05/07 08/02/07 19/12/06 24/08/06 18/05/06 23/02/06 24/11/05 -
Price 5.65 4.48 3.60 2.42 2.37 2.40 2.35 -
P/RPS 4.47 5.43 8.40 1.10 1.49 2.32 4.35 1.83%
P/EPS 33.31 41.29 63.16 8.49 11.04 16.00 28.35 11.35%
EY 3.00 2.42 1.58 11.78 9.05 6.25 3.53 -10.28%
DY 0.88 0.00 0.00 4.13 0.00 0.00 0.00 -
P/NAPS 2.27 1.80 1.48 1.03 1.19 0.92 1.53 30.11%

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