[YTLCMT] QoQ TTM Result on 31-Dec-2006 [#2]

Stock
[YTLCMT] YTL CEMENT BHD
Announcement Date
08-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 1.12%
YoY- 61.71%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,187,387 1,150,041 1,124,644 1,106,333 1,084,611 1,061,946 969,914 14.42%
PBT 260,016 236,269 201,887 177,861 165,704 158,134 130,740 58.08%
Tax -65,852 -58,835 -32,538 -22,219 -12,935 -2,282 -16,413 152.28%
NP 194,164 177,434 169,349 155,642 152,769 155,852 114,327 42.30%
-
NP to SH 173,921 160,273 146,163 137,241 135,719 138,026 111,014 34.85%
-
Tax Rate 25.33% 24.90% 16.12% 12.49% 7.81% 1.44% 12.55% -
Total Cost 993,223 972,607 955,295 950,691 931,842 906,094 855,587 10.44%
-
Net Worth 1,721,453 1,301,931 1,630,579 1,643,191 1,606,413 968,687 968,744 46.65%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 97,910 97,910 81,248 48,434 48,434 48,434 48,677 59.27%
Div Payout % 56.30% 61.09% 55.59% 35.29% 35.69% 35.09% 43.85% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 1,721,453 1,301,931 1,630,579 1,643,191 1,606,413 968,687 968,744 46.65%
NOSH 648,259 650,965 656,274 660,446 662,438 484,343 484,372 21.42%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 16.35% 15.43% 15.06% 14.07% 14.09% 14.68% 11.79% -
ROE 10.10% 12.31% 8.96% 8.35% 8.45% 14.25% 11.46% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 183.17 176.67 171.37 167.51 163.73 219.25 200.24 -5.76%
EPS 26.83 24.62 22.27 20.78 20.49 28.50 22.92 11.06%
DPS 15.00 15.00 12.38 7.33 7.31 10.00 10.00 31.00%
NAPS 2.6555 2.00 2.4846 2.488 2.425 2.00 2.00 20.78%
Adjusted Per Share Value based on latest NOSH - 660,446
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 167.02 161.77 158.20 155.62 152.57 149.38 136.43 14.42%
EPS 24.46 22.54 20.56 19.30 19.09 19.42 15.62 34.81%
DPS 13.77 13.77 11.43 6.81 6.81 6.81 6.85 59.21%
NAPS 2.4215 1.8314 2.2937 2.3114 2.2597 1.3626 1.3627 46.65%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 4.94 5.75 4.38 4.00 2.48 2.34 2.43 -
P/RPS 2.70 3.25 2.56 2.39 1.51 1.07 1.21 70.67%
P/EPS 18.41 23.35 19.67 19.25 12.10 8.21 10.60 44.43%
EY 5.43 4.28 5.08 5.20 8.26 12.18 9.43 -30.76%
DY 3.04 2.61 2.83 1.83 2.95 4.27 4.12 -18.32%
P/NAPS 1.86 2.88 1.76 1.61 1.02 1.17 1.22 32.43%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 23/08/07 24/05/07 08/02/07 19/12/06 24/08/06 18/05/06 -
Price 5.00 4.90 5.65 4.48 3.60 2.42 2.37 -
P/RPS 2.73 2.77 3.30 2.67 2.20 1.10 1.18 74.83%
P/EPS 18.64 19.90 25.37 21.56 17.57 8.49 10.34 48.06%
EY 5.37 5.02 3.94 4.64 5.69 11.78 9.67 -32.41%
DY 3.00 3.06 2.19 1.64 2.03 4.13 4.22 -20.32%
P/NAPS 1.88 2.45 2.27 1.80 1.48 1.21 1.19 35.60%

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