[YTLCMT] YoY Annualized Quarter 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- -4.96%
YoY- -1.08%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 1,862,466 1,901,852 1,273,566 1,091,638 1,002,862 580,184 477,132 25.45%
PBT 402,550 343,444 278,538 201,506 162,054 120,208 96,336 26.88%
Tax -107,458 -86,710 -70,182 -51,450 -11,578 -13,524 -16,392 36.76%
NP 295,092 256,734 208,356 150,056 150,476 106,684 79,944 24.29%
-
NP to SH 251,474 235,278 190,496 143,544 145,114 106,684 79,944 21.02%
-
Tax Rate 26.69% 25.25% 25.20% 25.53% 7.14% 11.25% 17.02% -
Total Cost 1,567,374 1,645,118 1,065,210 941,582 852,386 473,500 397,188 25.68%
-
Net Worth 2,485,403 2,052,182 1,659,129 1,645,794 1,263,459 546,515 408,644 35.06%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 105,779 48,504 129,589 - - - - -
Div Payout % 42.06% 20.62% 68.03% - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 2,485,403 2,052,182 1,659,129 1,645,794 1,263,459 546,515 408,644 35.06%
NOSH 705,199 646,723 647,945 661,493 483,713 369,916 143,939 30.29%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 15.84% 13.50% 16.36% 13.75% 15.00% 18.39% 16.76% -
ROE 10.12% 11.46% 11.48% 8.72% 11.49% 19.52% 19.56% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 264.10 294.08 196.55 165.03 207.33 156.84 331.48 -3.71%
EPS 35.66 36.38 29.40 21.70 30.00 28.84 55.54 -7.11%
DPS 15.00 7.50 20.00 0.00 0.00 0.00 0.00 -
NAPS 3.5244 3.1732 2.5606 2.488 2.612 1.4774 2.839 3.66%
Adjusted Per Share Value based on latest NOSH - 660,446
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 261.98 267.52 179.15 153.55 141.07 81.61 67.12 25.45%
EPS 35.37 33.10 26.80 20.19 20.41 15.01 11.25 21.01%
DPS 14.88 6.82 18.23 0.00 0.00 0.00 0.00 -
NAPS 3.4961 2.8867 2.3338 2.3151 1.7772 0.7688 0.5748 35.06%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 4.28 2.35 5.00 4.00 2.30 2.55 5.00 -
P/RPS 1.62 0.80 2.54 2.42 1.11 1.63 1.51 1.17%
P/EPS 12.00 6.46 17.01 18.43 7.67 8.84 9.00 4.90%
EY 8.33 15.48 5.88 5.43 13.04 11.31 11.11 -4.68%
DY 3.50 3.19 4.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.74 1.95 1.61 0.88 1.73 1.76 -6.04%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 19/02/09 22/02/08 08/02/07 23/02/06 25/02/05 26/02/04 -
Price 4.06 2.54 4.82 4.48 2.40 2.82 4.96 -
P/RPS 1.54 0.86 2.45 2.71 1.16 1.80 1.50 0.43%
P/EPS 11.39 6.98 16.39 20.65 8.00 9.78 8.93 4.13%
EY 8.78 14.32 6.10 4.84 12.50 10.23 11.20 -3.97%
DY 3.69 2.95 4.15 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.80 1.88 1.80 0.92 1.91 1.75 -6.75%

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