[YTLCMT] QoQ Cumulative Quarter Result on 31-Mar-2006 [#3]

Stock
[YTLCMT] YTL CEMENT BHD
Announcement Date
18-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 43.06%
YoY- 77.63%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 545,819 283,901 1,061,946 771,125 501,431 261,236 677,065 -13.34%
PBT 100,753 52,696 158,134 117,408 81,027 45,126 75,374 21.28%
Tax -25,725 -13,367 -2,282 -10,296 -5,789 -2,714 -19,472 20.33%
NP 75,028 39,329 155,852 107,112 75,238 42,412 55,902 21.60%
-
NP to SH 71,772 37,759 138,027 103,800 72,557 40,066 55,902 18.07%
-
Tax Rate 25.53% 25.37% 1.44% 8.77% 7.14% 6.01% 25.83% -
Total Cost 470,791 244,572 906,094 664,013 426,193 218,824 621,163 -16.82%
-
Net Worth 1,645,794 1,606,413 1,135,395 967,381 1,263,459 740,906 605,854 94.33%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - 48,417 - - - 44,319 -
Div Payout % - - 35.08% - - - 79.28% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 1,645,794 1,606,413 1,135,395 967,381 1,263,459 740,906 605,854 94.33%
NOSH 661,493 662,438 484,177 483,690 483,713 483,305 443,199 30.50%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 13.75% 13.85% 14.68% 13.89% 15.00% 16.24% 8.26% -
ROE 4.36% 2.35% 12.16% 10.73% 5.74% 5.41% 9.23% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 82.51 42.86 219.33 159.43 103.66 54.05 152.77 -33.60%
EPS 10.85 5.70 20.86 15.70 15.00 8.29 12.72 -10.03%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 10.00 -
NAPS 2.488 2.425 2.345 2.00 2.612 1.533 1.367 48.90%
Adjusted Per Share Value based on latest NOSH - 484,372
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 76.78 39.93 149.38 108.47 70.53 36.75 95.24 -13.34%
EPS 10.10 5.31 19.42 14.60 10.21 5.64 7.86 18.14%
DPS 0.00 0.00 6.81 0.00 0.00 0.00 6.23 -
NAPS 2.3151 2.2597 1.5971 1.3608 1.7772 1.0422 0.8522 94.33%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 4.00 2.48 2.34 2.43 2.30 2.24 2.21 -
P/RPS 4.85 5.79 1.07 1.52 2.22 4.14 1.45 123.16%
P/EPS 36.87 43.51 8.21 11.32 15.33 27.02 17.52 63.99%
EY 2.71 2.30 12.18 8.83 6.52 3.70 5.71 -39.07%
DY 0.00 0.00 4.27 0.00 0.00 0.00 4.52 -
P/NAPS 1.61 1.02 1.00 1.22 0.88 1.46 1.62 -0.41%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 08/02/07 19/12/06 24/08/06 18/05/06 23/02/06 24/11/05 26/08/05 -
Price 4.48 3.60 2.42 2.37 2.40 2.35 2.15 -
P/RPS 5.43 8.40 1.10 1.49 2.32 4.35 1.41 145.08%
P/EPS 41.29 63.16 8.49 11.04 16.00 28.35 17.05 80.04%
EY 2.42 1.58 11.78 9.05 6.25 3.53 5.87 -44.51%
DY 0.00 0.00 4.13 0.00 0.00 0.00 4.65 -
P/NAPS 1.80 1.48 1.03 1.19 0.92 1.53 1.57 9.51%

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