[YTLCMT] QoQ Cumulative Quarter Result on 30-Sep-2007 [#1]

Stock
[YTLCMT] YTL CEMENT BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -67.45%
YoY- 36.15%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,466,908 1,012,448 636,783 321,247 1,150,041 833,823 545,819 93.41%
PBT 290,049 210,112 139,269 76,443 236,268 161,160 100,753 102.49%
Tax -78,000 -52,250 -35,091 -20,384 -61,197 -40,551 -25,725 109.62%
NP 212,049 157,862 104,178 56,059 175,071 120,609 75,028 100.02%
-
NP to SH 193,239 140,760 95,248 51,407 157,910 111,936 71,772 93.65%
-
Tax Rate 26.89% 24.87% 25.20% 26.67% 25.90% 25.16% 25.53% -
Total Cost 1,254,859 854,586 532,605 265,188 974,970 713,214 470,791 92.35%
-
Net Worth 1,909,865 1,678,242 1,659,129 1,719,285 1,677,114 1,639,836 1,645,794 10.43%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 113,266 97,120 64,794 - 98,649 33,000 - -
Div Payout % 58.61% 69.00% 68.03% - 62.47% 29.48% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 1,909,865 1,678,242 1,659,129 1,719,285 1,677,114 1,639,836 1,645,794 10.43%
NOSH 647,236 647,470 647,945 647,443 657,666 660,000 661,493 -1.44%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 14.46% 15.59% 16.36% 17.45% 15.22% 14.46% 13.75% -
ROE 10.12% 8.39% 5.74% 2.99% 9.42% 6.83% 4.36% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 226.64 156.37 98.28 49.62 174.87 126.34 82.51 96.25%
EPS 30.70 21.74 14.70 7.94 25.34 16.96 10.85 100.17%
DPS 17.50 15.00 10.00 0.00 15.00 5.00 0.00 -
NAPS 2.9508 2.592 2.5606 2.6555 2.5501 2.4846 2.488 12.05%
Adjusted Per Share Value based on latest NOSH - 648,259
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 206.34 142.42 89.57 45.19 161.77 117.29 76.78 93.41%
EPS 27.18 19.80 13.40 7.23 22.21 15.75 10.10 93.58%
DPS 15.93 13.66 9.11 0.00 13.88 4.64 0.00 -
NAPS 2.6865 2.3607 2.3338 2.4184 2.3591 2.3067 2.3151 10.43%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 3.66 4.36 5.00 4.94 5.75 4.38 4.00 -
P/RPS 1.61 2.79 5.09 9.96 3.29 3.47 4.85 -52.08%
P/EPS 12.26 20.06 34.01 62.22 23.95 25.83 36.87 -52.03%
EY 8.16 4.99 2.94 1.61 4.18 3.87 2.71 108.65%
DY 4.78 3.44 2.00 0.00 2.61 1.14 0.00 -
P/NAPS 1.24 1.68 1.95 1.86 2.25 1.76 1.61 -15.99%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 19/08/08 22/05/08 22/02/08 22/11/07 23/08/07 24/05/07 08/02/07 -
Price 3.32 4.72 4.82 5.00 4.90 5.65 4.48 -
P/RPS 1.46 3.02 4.90 10.08 2.80 4.47 5.43 -58.37%
P/EPS 11.12 21.71 32.79 62.97 20.41 33.31 41.29 -58.32%
EY 8.99 4.61 3.05 1.59 4.90 3.00 2.42 140.05%
DY 5.27 3.18 2.07 0.00 3.06 0.88 0.00 -
P/NAPS 1.13 1.82 1.88 1.88 1.92 2.27 1.80 -26.70%

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