[YTLCMT] QoQ Cumulative Quarter Result on 30-Sep-2006 [#1]

Stock
[YTLCMT] YTL CEMENT BHD
Announcement Date
19-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -72.64%
YoY- -5.76%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 1,150,041 833,823 545,819 283,901 1,061,946 771,125 501,431 74.17%
PBT 236,268 161,160 100,753 52,696 158,134 117,408 81,027 104.50%
Tax -61,197 -40,551 -25,725 -13,367 -2,282 -10,296 -5,789 383.75%
NP 175,071 120,609 75,028 39,329 155,852 107,112 75,238 75.86%
-
NP to SH 157,910 111,936 71,772 37,759 138,027 103,800 72,557 68.17%
-
Tax Rate 25.90% 25.16% 25.53% 25.37% 1.44% 8.77% 7.14% -
Total Cost 974,970 713,214 470,791 244,572 906,094 664,013 426,193 73.87%
-
Net Worth 1,677,114 1,639,836 1,645,794 1,606,413 1,135,395 967,381 1,263,459 20.84%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 98,649 33,000 - - 48,417 - - -
Div Payout % 62.47% 29.48% - - 35.08% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 1,677,114 1,639,836 1,645,794 1,606,413 1,135,395 967,381 1,263,459 20.84%
NOSH 657,666 660,000 661,493 662,438 484,177 483,690 483,713 22.79%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 15.22% 14.46% 13.75% 13.85% 14.68% 13.89% 15.00% -
ROE 9.42% 6.83% 4.36% 2.35% 12.16% 10.73% 5.74% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 174.87 126.34 82.51 42.86 219.33 159.43 103.66 41.84%
EPS 25.34 16.96 10.85 5.70 20.86 15.70 15.00 41.98%
DPS 15.00 5.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 2.5501 2.4846 2.488 2.425 2.345 2.00 2.612 -1.59%
Adjusted Per Share Value based on latest NOSH - 662,438
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 161.77 117.29 76.78 39.93 149.38 108.47 70.53 74.18%
EPS 22.21 15.75 10.10 5.31 19.42 14.60 10.21 68.12%
DPS 13.88 4.64 0.00 0.00 6.81 0.00 0.00 -
NAPS 2.3591 2.3067 2.3151 2.2597 1.5971 1.3608 1.7772 20.84%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 5.75 4.38 4.00 2.48 2.34 2.43 2.30 -
P/RPS 3.29 3.47 4.85 5.79 1.07 1.52 2.22 30.07%
P/EPS 23.95 25.83 36.87 43.51 8.21 11.32 15.33 34.75%
EY 4.18 3.87 2.71 2.30 12.18 8.83 6.52 -25.70%
DY 2.61 1.14 0.00 0.00 4.27 0.00 0.00 -
P/NAPS 2.25 1.76 1.61 1.02 1.00 1.22 0.88 87.30%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 24/05/07 08/02/07 19/12/06 24/08/06 18/05/06 23/02/06 -
Price 4.90 5.65 4.48 3.60 2.42 2.37 2.40 -
P/RPS 2.80 4.47 5.43 8.40 1.10 1.49 2.32 13.39%
P/EPS 20.41 33.31 41.29 63.16 8.49 11.04 16.00 17.67%
EY 4.90 3.00 2.42 1.58 11.78 9.05 6.25 -15.01%
DY 3.06 0.88 0.00 0.00 4.13 0.00 0.00 -
P/NAPS 1.92 2.27 1.80 1.48 1.03 1.19 0.92 63.52%

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