[YTLCMT] QoQ TTM Result on 31-Mar-2006 [#3]

Stock
[YTLCMT] YTL CEMENT BHD
Announcement Date
18-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 30.81%
YoY- 33.89%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 1,106,333 1,084,611 1,061,946 969,914 888,404 780,791 677,064 38.60%
PBT 177,861 165,704 158,134 130,740 96,298 81,795 75,375 76.96%
Tax -22,219 -12,935 -2,282 -16,413 -8,749 -8,683 -9,722 73.24%
NP 155,642 152,769 155,852 114,327 87,549 73,112 65,653 77.51%
-
NP to SH 137,241 135,719 138,026 111,014 84,868 70,766 65,653 63.26%
-
Tax Rate 12.49% 7.81% 1.44% 12.55% 9.09% 10.62% 12.90% -
Total Cost 950,691 931,842 906,094 855,587 800,855 707,679 611,411 34.10%
-
Net Worth 1,643,191 1,606,413 968,687 968,744 1,264,776 740,906 486,778 124.53%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 48,434 48,434 48,434 48,677 48,677 48,677 48,677 -0.33%
Div Payout % 35.29% 35.69% 35.09% 43.85% 57.36% 68.79% 74.14% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 1,643,191 1,606,413 968,687 968,744 1,264,776 740,906 486,778 124.53%
NOSH 660,446 662,438 484,343 484,372 484,217 483,305 486,778 22.48%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 14.07% 14.09% 14.68% 11.79% 9.85% 9.36% 9.70% -
ROE 8.35% 8.45% 14.25% 11.46% 6.71% 9.55% 13.49% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 167.51 163.73 219.25 200.24 183.47 161.55 139.09 13.15%
EPS 20.78 20.49 28.50 22.92 17.53 14.64 13.49 33.27%
DPS 7.33 7.31 10.00 10.00 10.00 10.07 10.00 -18.65%
NAPS 2.488 2.425 2.00 2.00 2.612 1.533 1.00 83.30%
Adjusted Per Share Value based on latest NOSH - 484,372
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 155.62 152.57 149.38 136.43 124.97 109.83 95.24 38.60%
EPS 19.30 19.09 19.42 15.62 11.94 9.95 9.24 63.18%
DPS 6.81 6.81 6.81 6.85 6.85 6.85 6.85 -0.38%
NAPS 2.3114 2.2597 1.3626 1.3627 1.7791 1.0422 0.6847 124.53%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 4.00 2.48 2.34 2.43 2.30 2.24 2.21 -
P/RPS 2.39 1.51 1.07 1.21 1.25 1.39 1.59 31.12%
P/EPS 19.25 12.10 8.21 10.60 13.12 15.30 16.39 11.28%
EY 5.20 8.26 12.18 9.43 7.62 6.54 6.10 -10.06%
DY 1.83 2.95 4.27 4.12 4.35 4.50 4.52 -45.18%
P/NAPS 1.61 1.02 1.17 1.22 0.88 1.46 2.21 -18.98%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 08/02/07 19/12/06 24/08/06 18/05/06 23/02/06 24/11/05 26/08/05 -
Price 4.48 3.60 2.42 2.37 2.40 2.35 2.15 -
P/RPS 2.67 2.20 1.10 1.18 1.31 1.45 1.55 43.55%
P/EPS 21.56 17.57 8.49 10.34 13.69 16.05 15.94 22.23%
EY 4.64 5.69 11.78 9.67 7.30 6.23 6.27 -18.13%
DY 1.64 2.03 4.13 4.22 4.17 4.29 4.65 -49.98%
P/NAPS 1.80 1.48 1.21 1.19 0.92 1.53 2.15 -11.14%

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