[YTLCMT] QoQ TTM Result on 30-Sep-2006 [#1]

Stock
[YTLCMT] YTL CEMENT BHD
Announcement Date
19-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -1.67%
YoY- 91.79%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 1,150,041 1,124,644 1,106,333 1,084,611 1,061,946 969,914 888,404 18.83%
PBT 236,269 201,887 177,861 165,704 158,134 130,740 96,298 82.21%
Tax -58,835 -32,538 -22,219 -12,935 -2,282 -16,413 -8,749 257.52%
NP 177,434 169,349 155,642 152,769 155,852 114,327 87,549 60.35%
-
NP to SH 160,273 146,163 137,241 135,719 138,026 111,014 84,868 52.96%
-
Tax Rate 24.90% 16.12% 12.49% 7.81% 1.44% 12.55% 9.09% -
Total Cost 972,607 955,295 950,691 931,842 906,094 855,587 800,855 13.87%
-
Net Worth 1,301,931 1,630,579 1,643,191 1,606,413 968,687 968,744 1,264,776 1.95%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 97,910 81,248 48,434 48,434 48,434 48,677 48,677 59.54%
Div Payout % 61.09% 55.59% 35.29% 35.69% 35.09% 43.85% 57.36% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 1,301,931 1,630,579 1,643,191 1,606,413 968,687 968,744 1,264,776 1.95%
NOSH 650,965 656,274 660,446 662,438 484,343 484,372 484,217 21.87%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 15.43% 15.06% 14.07% 14.09% 14.68% 11.79% 9.85% -
ROE 12.31% 8.96% 8.35% 8.45% 14.25% 11.46% 6.71% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 176.67 171.37 167.51 163.73 219.25 200.24 183.47 -2.49%
EPS 24.62 22.27 20.78 20.49 28.50 22.92 17.53 25.48%
DPS 15.00 12.38 7.33 7.31 10.00 10.00 10.00 31.13%
NAPS 2.00 2.4846 2.488 2.425 2.00 2.00 2.612 -16.34%
Adjusted Per Share Value based on latest NOSH - 662,438
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 161.77 158.20 155.62 152.57 149.38 136.43 124.97 18.83%
EPS 22.54 20.56 19.30 19.09 19.42 15.62 11.94 52.92%
DPS 13.77 11.43 6.81 6.81 6.81 6.85 6.85 59.48%
NAPS 1.8314 2.2937 2.3114 2.2597 1.3626 1.3627 1.7791 1.95%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 5.75 4.38 4.00 2.48 2.34 2.43 2.30 -
P/RPS 3.25 2.56 2.39 1.51 1.07 1.21 1.25 89.41%
P/EPS 23.35 19.67 19.25 12.10 8.21 10.60 13.12 47.01%
EY 4.28 5.08 5.20 8.26 12.18 9.43 7.62 -31.99%
DY 2.61 2.83 1.83 2.95 4.27 4.12 4.35 -28.92%
P/NAPS 2.88 1.76 1.61 1.02 1.17 1.22 0.88 120.91%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 24/05/07 08/02/07 19/12/06 24/08/06 18/05/06 23/02/06 -
Price 4.90 5.65 4.48 3.60 2.42 2.37 2.40 -
P/RPS 2.77 3.30 2.67 2.20 1.10 1.18 1.31 64.96%
P/EPS 19.90 25.37 21.56 17.57 8.49 10.34 13.69 28.40%
EY 5.02 3.94 4.64 5.69 11.78 9.67 7.30 -22.14%
DY 3.06 2.19 1.64 2.03 4.13 4.22 4.17 -18.68%
P/NAPS 2.45 2.27 1.80 1.48 1.21 1.19 0.92 92.47%

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