[YTLCMT] YoY Annualized Quarter 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- -4.63%
YoY- 77.63%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 1,915,666 1,349,930 1,111,764 1,028,166 637,701 482,974 411,190 29.20%
PBT 327,589 280,149 214,880 156,544 82,722 95,702 79,776 26.51%
Tax -83,317 -69,666 -54,068 -13,728 -4,806 -14,922 -13,638 35.16%
NP 244,272 210,482 160,812 142,816 77,916 80,780 66,137 24.30%
-
NP to SH 225,345 187,680 149,248 138,400 77,916 80,780 66,137 22.64%
-
Tax Rate 25.43% 24.87% 25.16% 8.77% 5.81% 15.59% 17.10% -
Total Cost 1,671,394 1,139,448 950,952 885,350 559,785 402,194 345,053 30.04%
-
Net Worth 2,069,115 1,678,242 1,639,836 967,381 587,347 436,230 345,730 34.70%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 107,800 129,494 44,000 - - - - -
Div Payout % 47.84% 69.00% 29.48% - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 2,069,115 1,678,242 1,639,836 967,381 587,347 436,230 345,730 34.70%
NOSH 646,800 647,470 660,000 483,690 413,566 150,372 139,295 29.13%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 12.75% 15.59% 14.46% 13.89% 12.22% 16.73% 16.08% -
ROE 10.89% 11.18% 9.10% 14.31% 13.27% 18.52% 19.13% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 296.18 208.49 168.45 212.57 154.20 321.19 295.19 0.05%
EPS 34.84 28.99 22.61 20.93 18.84 53.72 47.48 -5.02%
DPS 16.67 20.00 6.67 0.00 0.00 0.00 0.00 -
NAPS 3.199 2.592 2.4846 2.00 1.4202 2.901 2.482 4.31%
Adjusted Per Share Value based on latest NOSH - 484,372
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 269.47 189.89 156.39 144.63 89.70 67.94 57.84 29.20%
EPS 31.70 26.40 20.99 19.47 10.96 11.36 9.30 22.65%
DPS 15.16 18.22 6.19 0.00 0.00 0.00 0.00 -
NAPS 2.9105 2.3607 2.3067 1.3608 0.8262 0.6136 0.4863 34.70%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 2.60 4.36 4.38 2.43 2.74 5.05 2.92 -
P/RPS 0.88 2.09 2.60 1.14 1.78 1.57 0.99 -1.94%
P/EPS 7.46 15.04 19.37 8.49 14.54 9.40 6.15 3.26%
EY 13.40 6.65 5.16 11.78 6.88 10.64 16.26 -3.16%
DY 6.41 4.59 1.52 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.68 1.76 1.22 1.93 1.74 1.18 -6.07%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 21/05/09 22/05/08 24/05/07 18/05/06 27/05/05 27/05/04 22/05/03 -
Price 3.36 4.72 5.65 2.37 2.30 4.60 3.04 -
P/RPS 1.13 2.26 3.35 1.11 1.49 1.43 1.03 1.55%
P/EPS 9.64 16.28 24.99 8.28 12.21 8.56 6.40 7.05%
EY 10.37 6.14 4.00 12.07 8.19 11.68 15.62 -6.59%
DY 4.96 4.24 1.18 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.82 2.27 1.19 1.62 1.59 1.22 -2.46%

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