[YTLCMT] YoY Cumulative 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- 81.09%
YoY- 36.02%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 950,926 636,783 545,819 501,431 290,092 238,566 190,712 30.67%
PBT 171,722 139,269 100,753 81,027 60,104 48,168 36,378 29.48%
Tax -43,355 -35,091 -25,725 -5,789 -6,762 -8,196 -6,457 37.31%
NP 128,367 104,178 75,028 75,238 53,342 39,972 29,921 27.44%
-
NP to SH 117,639 95,248 71,772 72,557 53,342 39,972 29,921 25.60%
-
Tax Rate 25.25% 25.20% 25.53% 7.14% 11.25% 17.02% 17.75% -
Total Cost 822,559 532,605 470,791 426,193 236,750 198,594 160,791 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 24,252 64,794 - - - - - -
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 5.73% 5.74% 4.36% 5.74% 9.76% 9.78% 8.64% -
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 147.04 98.28 82.51 103.66 78.42 165.74 136.97 1.18%
EPS 18.19 14.70 10.85 15.00 14.42 27.77 21.49 -2.73%
DPS 3.75 10.00 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 133.76 89.57 76.78 70.53 40.81 33.56 26.83 30.67%
EPS 16.55 13.40 10.10 10.21 7.50 5.62 4.21 25.60%
DPS 3.41 9.11 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 1.60 5.09 4.85 2.22 3.25 3.02 2.07 -4.19%
P/EPS 12.92 34.01 36.87 15.33 17.68 18.01 13.17 -0.31%
EY 7.74 2.94 2.71 6.52 5.65 5.55 7.59 0.32%
DY 1.60 2.00 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 1.73 4.90 5.43 2.32 3.60 2.99 2.14 -3.47%
P/EPS 13.96 32.79 41.29 16.00 19.56 17.86 13.63 0.39%
EY 7.16 3.05 2.42 6.25 5.11 5.60 7.33 -0.38%
DY 1.48 2.07 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