[YTLCMT] QoQ TTM Result on 31-Mar-2007 [#3]

Stock
[YTLCMT] YTL CEMENT BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 6.5%
YoY- 31.66%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,241,006 1,187,387 1,150,041 1,124,644 1,106,333 1,084,611 1,061,946 10.91%
PBT 274,783 260,016 236,269 201,887 177,861 165,704 158,134 44.39%
Tax -68,200 -65,852 -58,835 -32,538 -22,219 -12,935 -2,282 857.10%
NP 206,583 194,164 177,434 169,349 155,642 152,769 155,852 20.60%
-
NP to SH 183,748 173,921 160,273 146,163 137,241 135,719 138,026 20.95%
-
Tax Rate 24.82% 25.33% 24.90% 16.12% 12.49% 7.81% 1.44% -
Total Cost 1,034,423 993,223 972,607 955,295 950,691 931,842 906,094 9.20%
-
Net Worth 1,658,149 1,721,453 1,301,931 1,630,579 1,643,191 1,606,413 968,687 42.95%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 162,666 97,910 97,910 81,248 48,434 48,434 48,434 123.77%
Div Payout % 88.53% 56.30% 61.09% 55.59% 35.29% 35.69% 35.09% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 1,658,149 1,721,453 1,301,931 1,630,579 1,643,191 1,606,413 968,687 42.95%
NOSH 647,562 648,259 650,965 656,274 660,446 662,438 484,343 21.29%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 16.65% 16.35% 15.43% 15.06% 14.07% 14.09% 14.68% -
ROE 11.08% 10.10% 12.31% 8.96% 8.35% 8.45% 14.25% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 191.64 183.17 176.67 171.37 167.51 163.73 219.25 -8.55%
EPS 28.38 26.83 24.62 22.27 20.78 20.49 28.50 -0.28%
DPS 25.00 15.00 15.00 12.38 7.33 7.31 10.00 83.89%
NAPS 2.5606 2.6555 2.00 2.4846 2.488 2.425 2.00 17.85%
Adjusted Per Share Value based on latest NOSH - 656,274
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 174.57 167.02 161.77 158.20 155.62 152.57 149.38 10.91%
EPS 25.85 24.46 22.54 20.56 19.30 19.09 19.42 20.94%
DPS 22.88 13.77 13.77 11.43 6.81 6.81 6.81 123.82%
NAPS 2.3324 2.4215 1.8314 2.2937 2.3114 2.2597 1.3626 42.95%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 5.00 4.94 5.75 4.38 4.00 2.48 2.34 -
P/RPS 2.61 2.70 3.25 2.56 2.39 1.51 1.07 80.91%
P/EPS 17.62 18.41 23.35 19.67 19.25 12.10 8.21 66.15%
EY 5.68 5.43 4.28 5.08 5.20 8.26 12.18 -39.78%
DY 5.00 3.04 2.61 2.83 1.83 2.95 4.27 11.06%
P/NAPS 1.95 1.86 2.88 1.76 1.61 1.02 1.17 40.44%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 22/02/08 22/11/07 23/08/07 24/05/07 08/02/07 19/12/06 24/08/06 -
Price 4.82 5.00 4.90 5.65 4.48 3.60 2.42 -
P/RPS 2.52 2.73 2.77 3.30 2.67 2.20 1.10 73.51%
P/EPS 16.99 18.64 19.90 25.37 21.56 17.57 8.49 58.60%
EY 5.89 5.37 5.02 3.94 4.64 5.69 11.78 -36.92%
DY 5.19 3.00 3.06 2.19 1.64 2.03 4.13 16.40%
P/NAPS 1.88 1.88 2.45 2.27 1.80 1.48 1.21 34.03%

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