[YTLCMT] QoQ Cumulative Quarter Result on 30-Sep-2005 [#1]

Stock
[YTLCMT] YTL CEMENT BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -28.33%
YoY- 14.63%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 1,061,946 771,125 501,431 261,236 677,065 478,276 290,092 138.09%
PBT 158,134 117,408 81,027 45,126 75,374 62,042 60,104 90.91%
Tax -2,282 -10,296 -5,789 -2,714 -19,472 -3,605 -6,762 -51.62%
NP 155,852 107,112 75,238 42,412 55,902 58,437 53,342 104.77%
-
NP to SH 138,027 103,800 72,557 40,066 55,902 58,437 53,342 88.80%
-
Tax Rate 1.44% 8.77% 7.14% 6.01% 25.83% 5.81% 11.25% -
Total Cost 906,094 664,013 426,193 218,824 621,163 419,839 236,750 145.27%
-
Net Worth 1,135,395 967,381 1,263,459 740,906 605,854 587,347 546,515 63.03%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 48,417 - - - 44,319 - - -
Div Payout % 35.08% - - - 79.28% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 1,135,395 967,381 1,263,459 740,906 605,854 587,347 546,515 63.03%
NOSH 484,177 483,690 483,713 483,305 443,199 413,566 369,916 19.71%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 14.68% 13.89% 15.00% 16.24% 8.26% 12.22% 18.39% -
ROE 12.16% 10.73% 5.74% 5.41% 9.23% 9.95% 9.76% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 219.33 159.43 103.66 54.05 152.77 115.65 78.42 98.88%
EPS 20.86 15.70 15.00 8.29 12.72 14.13 14.42 27.99%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 2.345 2.00 2.612 1.533 1.367 1.4202 1.4774 36.18%
Adjusted Per Share Value based on latest NOSH - 483,305
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 149.38 108.47 70.53 36.75 95.24 67.28 40.81 138.07%
EPS 19.42 14.60 10.21 5.64 7.86 8.22 7.50 88.89%
DPS 6.81 0.00 0.00 0.00 6.23 0.00 0.00 -
NAPS 1.5971 1.3608 1.7772 1.0422 0.8522 0.8262 0.7688 63.02%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.34 2.43 2.30 2.24 2.21 2.74 2.55 -
P/RPS 1.07 1.52 2.22 4.14 1.45 2.37 3.25 -52.41%
P/EPS 8.21 11.32 15.33 27.02 17.52 19.39 17.68 -40.11%
EY 12.18 8.83 6.52 3.70 5.71 5.16 5.65 67.11%
DY 4.27 0.00 0.00 0.00 4.52 0.00 0.00 -
P/NAPS 1.00 1.22 0.88 1.46 1.62 1.93 1.73 -30.67%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 24/08/06 18/05/06 23/02/06 24/11/05 26/08/05 27/05/05 25/02/05 -
Price 2.42 2.37 2.40 2.35 2.15 2.30 2.82 -
P/RPS 1.10 1.49 2.32 4.35 1.41 1.99 3.60 -54.73%
P/EPS 8.49 11.04 16.00 28.35 17.05 16.28 19.56 -42.76%
EY 11.78 9.05 6.25 3.53 5.87 6.14 5.11 74.77%
DY 4.13 0.00 0.00 0.00 4.65 0.00 0.00 -
P/NAPS 1.03 1.19 0.92 1.53 1.57 1.62 1.91 -33.82%

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