[YTLCMT] YoY Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[YTLCMT] YTL CEMENT BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -9.45%
YoY- 36.02%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 1,901,852 1,273,566 1,091,638 1,002,862 580,184 477,132 381,424 30.67%
PBT 343,444 278,538 201,506 162,054 120,208 96,336 72,756 29.48%
Tax -86,710 -70,182 -51,450 -11,578 -13,524 -16,392 -12,914 37.31%
NP 256,734 208,356 150,056 150,476 106,684 79,944 59,842 27.44%
-
NP to SH 235,278 190,496 143,544 145,114 106,684 79,944 59,842 25.60%
-
Tax Rate 25.25% 25.20% 25.53% 7.14% 11.25% 17.02% 17.75% -
Total Cost 1,645,118 1,065,210 941,582 852,386 473,500 397,188 321,582 31.23%
-
Net Worth 2,052,182 1,659,129 1,645,794 1,263,459 546,515 408,644 346,131 34.49%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 48,504 129,589 - - - - - -
Div Payout % 20.62% 68.03% - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 2,052,182 1,659,129 1,645,794 1,263,459 546,515 408,644 346,131 34.49%
NOSH 646,723 647,945 661,493 483,713 369,916 143,939 139,232 29.14%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 13.50% 16.36% 13.75% 15.00% 18.39% 16.76% 15.69% -
ROE 11.46% 11.48% 8.72% 11.49% 19.52% 19.56% 17.29% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 294.08 196.55 165.03 207.33 156.84 331.48 273.95 1.18%
EPS 36.38 29.40 21.70 30.00 28.84 55.54 42.98 -2.73%
DPS 7.50 20.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1732 2.5606 2.488 2.612 1.4774 2.839 2.486 4.14%
Adjusted Per Share Value based on latest NOSH - 484,217
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 267.52 179.15 153.55 141.07 81.61 67.12 53.65 30.67%
EPS 33.10 26.80 20.19 20.41 15.01 11.25 8.42 25.60%
DPS 6.82 18.23 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8867 2.3338 2.3151 1.7772 0.7688 0.5748 0.4869 34.49%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 2.35 5.00 4.00 2.30 2.55 5.00 2.83 -
P/RPS 0.80 2.54 2.42 1.11 1.63 1.51 1.03 -4.12%
P/EPS 6.46 17.01 18.43 7.67 8.84 9.00 6.58 -0.30%
EY 15.48 5.88 5.43 13.04 11.31 11.11 15.19 0.31%
DY 3.19 4.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.95 1.61 0.88 1.73 1.76 1.14 -6.94%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 19/02/09 22/02/08 08/02/07 23/02/06 25/02/05 26/02/04 27/02/03 -
Price 2.54 4.82 4.48 2.40 2.82 4.96 2.93 -
P/RPS 0.86 2.45 2.71 1.16 1.80 1.50 1.07 -3.57%
P/EPS 6.98 16.39 20.65 8.00 9.78 8.93 6.82 0.38%
EY 14.32 6.10 4.84 12.50 10.23 11.20 14.67 -0.40%
DY 2.95 4.15 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.88 1.80 0.92 1.91 1.75 1.18 -6.26%

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