[YTLCMT] QoQ Cumulative Quarter Result on 31-Dec-2006 [#2]

Stock
[YTLCMT] YTL CEMENT BHD
Announcement Date
08-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 90.08%
YoY- -1.08%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 321,247 1,150,041 833,823 545,819 283,901 1,061,946 771,125 -44.19%
PBT 76,443 236,268 161,160 100,753 52,696 158,134 117,408 -24.85%
Tax -20,384 -61,197 -40,551 -25,725 -13,367 -2,282 -10,296 57.60%
NP 56,059 175,071 120,609 75,028 39,329 155,852 107,112 -35.03%
-
NP to SH 51,407 157,910 111,936 71,772 37,759 138,027 103,800 -37.37%
-
Tax Rate 26.67% 25.90% 25.16% 25.53% 25.37% 1.44% 8.77% -
Total Cost 265,188 974,970 713,214 470,791 244,572 906,094 664,013 -45.73%
-
Net Worth 1,719,285 1,677,114 1,639,836 1,645,794 1,606,413 1,135,395 967,381 46.67%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 98,649 33,000 - - 48,417 - -
Div Payout % - 62.47% 29.48% - - 35.08% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 1,719,285 1,677,114 1,639,836 1,645,794 1,606,413 1,135,395 967,381 46.67%
NOSH 647,443 657,666 660,000 661,493 662,438 484,177 483,690 21.43%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 17.45% 15.22% 14.46% 13.75% 13.85% 14.68% 13.89% -
ROE 2.99% 9.42% 6.83% 4.36% 2.35% 12.16% 10.73% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 49.62 174.87 126.34 82.51 42.86 219.33 159.43 -54.04%
EPS 7.94 25.34 16.96 10.85 5.70 20.86 15.70 -36.49%
DPS 0.00 15.00 5.00 0.00 0.00 10.00 0.00 -
NAPS 2.6555 2.5501 2.4846 2.488 2.425 2.345 2.00 20.78%
Adjusted Per Share Value based on latest NOSH - 660,446
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 45.19 161.77 117.29 76.78 39.93 149.38 108.47 -44.18%
EPS 7.23 22.21 15.75 10.10 5.31 19.42 14.60 -37.38%
DPS 0.00 13.88 4.64 0.00 0.00 6.81 0.00 -
NAPS 2.4184 2.3591 2.3067 2.3151 2.2597 1.5971 1.3608 46.66%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 4.94 5.75 4.38 4.00 2.48 2.34 2.43 -
P/RPS 9.96 3.29 3.47 4.85 5.79 1.07 1.52 249.76%
P/EPS 62.22 23.95 25.83 36.87 43.51 8.21 11.32 211.12%
EY 1.61 4.18 3.87 2.71 2.30 12.18 8.83 -67.81%
DY 0.00 2.61 1.14 0.00 0.00 4.27 0.00 -
P/NAPS 1.86 2.25 1.76 1.61 1.02 1.00 1.22 32.43%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 23/08/07 24/05/07 08/02/07 19/12/06 24/08/06 18/05/06 -
Price 5.00 4.90 5.65 4.48 3.60 2.42 2.37 -
P/RPS 10.08 2.80 4.47 5.43 8.40 1.10 1.49 257.28%
P/EPS 62.97 20.41 33.31 41.29 63.16 8.49 11.04 218.89%
EY 1.59 4.90 3.00 2.42 1.58 11.78 9.05 -68.59%
DY 0.00 3.06 0.88 0.00 0.00 4.13 0.00 -
P/NAPS 1.88 1.92 2.27 1.80 1.48 1.03 1.19 35.60%

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