[YTLCMT] YoY Cumulative 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- 90.08%
YoY- -1.08%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 931,233 950,926 636,783 545,819 501,431 290,092 238,566 25.45%
PBT 201,275 171,722 139,269 100,753 81,027 60,104 48,168 26.88%
Tax -53,729 -43,355 -35,091 -25,725 -5,789 -6,762 -8,196 36.76%
NP 147,546 128,367 104,178 75,028 75,238 53,342 39,972 24.29%
-
NP to SH 125,737 117,639 95,248 71,772 72,557 53,342 39,972 21.02%
-
Tax Rate 26.69% 25.25% 25.20% 25.53% 7.14% 11.25% 17.02% -
Total Cost 783,687 822,559 532,605 470,791 426,193 236,750 198,594 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 52,889 24,252 64,794 - - - - -
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 5.06% 5.73% 5.74% 4.36% 5.74% 9.76% 9.78% -
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 132.05 147.04 98.28 82.51 103.66 78.42 165.74 -3.71%
EPS 17.83 18.19 14.70 10.85 15.00 14.42 27.77 -7.11%
DPS 7.50 3.75 10.00 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 130.99 133.76 89.57 76.78 70.53 40.81 33.56 25.45%
EPS 17.69 16.55 13.40 10.10 10.21 7.50 5.62 21.03%
DPS 7.44 3.41 9.11 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 3.24 1.60 5.09 4.85 2.22 3.25 3.02 1.17%
P/EPS 24.00 12.92 34.01 36.87 15.33 17.68 18.01 4.89%
EY 4.17 7.74 2.94 2.71 6.52 5.65 5.55 -4.64%
DY 1.75 1.60 2.00 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 3.07 1.73 4.90 5.43 2.32 3.60 2.99 0.44%
P/EPS 22.77 13.96 32.79 41.29 16.00 19.56 17.86 4.12%
EY 4.39 7.16 3.05 2.42 6.25 5.11 5.60 -3.97%
DY 1.85 1.48 2.07 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