[YTLCMT] QoQ Cumulative Quarter Result on 31-Mar-2007 [#3]

Stock
[YTLCMT] YTL CEMENT BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 55.96%
YoY- 7.84%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 636,783 321,247 1,150,041 833,823 545,819 283,901 1,061,946 -28.82%
PBT 139,269 76,443 236,268 161,160 100,753 52,696 158,134 -8.09%
Tax -35,091 -20,384 -61,197 -40,551 -25,725 -13,367 -2,282 515.30%
NP 104,178 56,059 175,071 120,609 75,028 39,329 155,852 -23.49%
-
NP to SH 95,248 51,407 157,910 111,936 71,772 37,759 138,027 -21.85%
-
Tax Rate 25.20% 26.67% 25.90% 25.16% 25.53% 25.37% 1.44% -
Total Cost 532,605 265,188 974,970 713,214 470,791 244,572 906,094 -29.76%
-
Net Worth 1,659,129 1,719,285 1,677,114 1,639,836 1,645,794 1,606,413 1,135,395 28.68%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 64,794 - 98,649 33,000 - - 48,417 21.37%
Div Payout % 68.03% - 62.47% 29.48% - - 35.08% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 1,659,129 1,719,285 1,677,114 1,639,836 1,645,794 1,606,413 1,135,395 28.68%
NOSH 647,945 647,443 657,666 660,000 661,493 662,438 484,177 21.37%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 16.36% 17.45% 15.22% 14.46% 13.75% 13.85% 14.68% -
ROE 5.74% 2.99% 9.42% 6.83% 4.36% 2.35% 12.16% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 98.28 49.62 174.87 126.34 82.51 42.86 219.33 -41.35%
EPS 14.70 7.94 25.34 16.96 10.85 5.70 20.86 -20.75%
DPS 10.00 0.00 15.00 5.00 0.00 0.00 10.00 0.00%
NAPS 2.5606 2.6555 2.5501 2.4846 2.488 2.425 2.345 6.02%
Adjusted Per Share Value based on latest NOSH - 656,274
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 89.57 45.19 161.77 117.29 76.78 39.93 149.38 -28.82%
EPS 13.40 7.23 22.21 15.75 10.10 5.31 19.42 -21.86%
DPS 9.11 0.00 13.88 4.64 0.00 0.00 6.81 21.34%
NAPS 2.3338 2.4184 2.3591 2.3067 2.3151 2.2597 1.5971 28.68%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 5.00 4.94 5.75 4.38 4.00 2.48 2.34 -
P/RPS 5.09 9.96 3.29 3.47 4.85 5.79 1.07 182.04%
P/EPS 34.01 62.22 23.95 25.83 36.87 43.51 8.21 157.26%
EY 2.94 1.61 4.18 3.87 2.71 2.30 12.18 -61.13%
DY 2.00 0.00 2.61 1.14 0.00 0.00 4.27 -39.60%
P/NAPS 1.95 1.86 2.25 1.76 1.61 1.02 1.00 55.89%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 22/02/08 22/11/07 23/08/07 24/05/07 08/02/07 19/12/06 24/08/06 -
Price 4.82 5.00 4.90 5.65 4.48 3.60 2.42 -
P/RPS 4.90 10.08 2.80 4.47 5.43 8.40 1.10 169.99%
P/EPS 32.79 62.97 20.41 33.31 41.29 63.16 8.49 145.55%
EY 3.05 1.59 4.90 3.00 2.42 1.58 11.78 -59.27%
DY 2.07 0.00 3.06 0.88 0.00 0.00 4.13 -36.82%
P/NAPS 1.88 1.88 1.92 2.27 1.80 1.48 1.03 49.18%

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