[YTLCMT] QoQ TTM Result on 30-Sep-2005 [#1]

Stock
[YTLCMT] YTL CEMENT BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 7.79%
YoY- -27.34%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 1,061,946 969,914 888,404 780,791 677,064 629,307 564,788 52.51%
PBT 158,134 130,740 96,298 81,795 75,375 91,153 112,823 25.31%
Tax -2,282 -16,413 -8,749 -8,683 -9,722 -8,239 -14,392 -70.80%
NP 155,852 114,327 87,549 73,112 65,653 82,914 98,431 35.96%
-
NP to SH 138,026 111,014 84,868 70,766 65,653 82,914 98,431 25.35%
-
Tax Rate 1.44% 12.55% 9.09% 10.62% 12.90% 9.04% 12.76% -
Total Cost 906,094 855,587 800,855 707,679 611,411 546,393 466,357 55.89%
-
Net Worth 968,687 968,744 1,264,776 740,906 486,778 682,767 584,256 40.21%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 48,434 48,677 48,677 48,677 48,677 18,048 18,048 93.46%
Div Payout % 35.09% 43.85% 57.36% 68.79% 74.14% 21.77% 18.34% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 968,687 968,744 1,264,776 740,906 486,778 682,767 584,256 40.21%
NOSH 484,343 484,372 484,217 483,305 486,778 480,754 395,462 14.51%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 14.68% 11.79% 9.85% 9.36% 9.70% 13.18% 17.43% -
ROE 14.25% 11.46% 6.71% 9.55% 13.49% 12.14% 16.85% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 219.25 200.24 183.47 161.55 139.09 130.90 142.82 33.18%
EPS 28.50 22.92 17.53 14.64 13.49 17.25 24.89 9.47%
DPS 10.00 10.00 10.00 10.07 10.00 3.75 4.56 69.03%
NAPS 2.00 2.00 2.612 1.533 1.00 1.4202 1.4774 22.44%
Adjusted Per Share Value based on latest NOSH - 483,305
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 149.38 136.43 124.97 109.83 95.24 88.52 79.45 52.51%
EPS 19.42 15.62 11.94 9.95 9.24 11.66 13.85 25.35%
DPS 6.81 6.85 6.85 6.85 6.85 2.54 2.54 93.34%
NAPS 1.3626 1.3627 1.7791 1.0422 0.6847 0.9604 0.8218 40.21%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.34 2.43 2.30 2.24 2.21 2.74 2.55 -
P/RPS 1.07 1.21 1.25 1.39 1.59 2.09 1.79 -29.10%
P/EPS 8.21 10.60 13.12 15.30 16.39 15.89 10.25 -13.78%
EY 12.18 9.43 7.62 6.54 6.10 6.29 9.76 15.95%
DY 4.27 4.12 4.35 4.50 4.52 1.37 1.79 78.81%
P/NAPS 1.17 1.22 0.88 1.46 2.21 1.93 1.73 -23.00%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 24/08/06 18/05/06 23/02/06 24/11/05 26/08/05 27/05/05 25/02/05 -
Price 2.42 2.37 2.40 2.35 2.15 2.30 2.82 -
P/RPS 1.10 1.18 1.31 1.45 1.55 1.76 1.97 -32.26%
P/EPS 8.49 10.34 13.69 16.05 15.94 13.34 11.33 -17.54%
EY 11.78 9.67 7.30 6.23 6.27 7.50 8.83 21.25%
DY 4.13 4.22 4.17 4.29 4.65 1.63 1.62 86.93%
P/NAPS 1.21 1.19 0.92 1.53 2.15 1.62 1.91 -26.29%

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