[YTLCMT] QoQ TTM Result on 30-Sep-2007 [#1]

Stock
[YTLCMT] YTL CEMENT BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 8.52%
YoY- 28.15%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,466,908 1,328,666 1,241,006 1,187,387 1,150,041 1,124,644 1,106,333 20.71%
PBT 290,048 285,219 274,783 260,016 236,269 201,887 177,861 38.58%
Tax -78,000 -70,533 -68,200 -65,852 -58,835 -32,538 -22,219 131.15%
NP 212,048 214,686 206,583 194,164 177,434 169,349 155,642 22.91%
-
NP to SH 193,238 189,096 183,748 173,921 160,273 146,163 137,241 25.65%
-
Tax Rate 26.89% 24.73% 24.82% 25.33% 24.90% 16.12% 12.49% -
Total Cost 1,254,860 1,113,980 1,034,423 993,223 972,607 955,295 950,691 20.34%
-
Net Worth 1,293,180 1,675,669 1,658,149 1,721,453 1,301,931 1,630,579 1,643,191 -14.77%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 113,244 162,176 162,666 97,910 97,910 81,248 48,434 76.25%
Div Payout % 58.60% 85.76% 88.53% 56.30% 61.09% 55.59% 35.29% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 1,293,180 1,675,669 1,658,149 1,721,453 1,301,931 1,630,579 1,643,191 -14.77%
NOSH 646,590 646,477 647,562 648,259 650,965 656,274 660,446 -1.40%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 14.46% 16.16% 16.65% 16.35% 15.43% 15.06% 14.07% -
ROE 14.94% 11.28% 11.08% 10.10% 12.31% 8.96% 8.35% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 226.87 205.52 191.64 183.17 176.67 171.37 167.51 22.43%
EPS 29.89 29.25 28.38 26.83 24.62 22.27 20.78 27.45%
DPS 17.50 25.00 25.00 15.00 15.00 12.38 7.33 78.72%
NAPS 2.00 2.592 2.5606 2.6555 2.00 2.4846 2.488 -13.55%
Adjusted Per Share Value based on latest NOSH - 648,259
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 206.34 186.90 174.57 167.02 161.77 158.20 155.62 20.71%
EPS 27.18 26.60 25.85 24.46 22.54 20.56 19.30 25.66%
DPS 15.93 22.81 22.88 13.77 13.77 11.43 6.81 76.30%
NAPS 1.819 2.3571 2.3324 2.4215 1.8314 2.2937 2.3114 -14.77%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 3.66 4.36 5.00 4.94 5.75 4.38 4.00 -
P/RPS 1.61 2.12 2.61 2.70 3.25 2.56 2.39 -23.17%
P/EPS 12.25 14.91 17.62 18.41 23.35 19.67 19.25 -26.03%
EY 8.17 6.71 5.68 5.43 4.28 5.08 5.20 35.18%
DY 4.78 5.73 5.00 3.04 2.61 2.83 1.83 89.77%
P/NAPS 1.83 1.68 1.95 1.86 2.88 1.76 1.61 8.92%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 19/08/08 22/05/08 22/02/08 22/11/07 23/08/07 24/05/07 08/02/07 -
Price 3.32 4.72 4.82 5.00 4.90 5.65 4.48 -
P/RPS 1.46 2.30 2.52 2.73 2.77 3.30 2.67 -33.15%
P/EPS 11.11 16.14 16.99 18.64 19.90 25.37 21.56 -35.75%
EY 9.00 6.20 5.89 5.37 5.02 3.94 4.64 55.59%
DY 5.27 5.30 5.19 3.00 3.06 2.19 1.64 117.91%
P/NAPS 1.66 1.82 1.88 1.88 2.45 2.27 1.80 -5.25%

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