[YTLCMT] YoY Quarter Result on 30-Jun-2007 [#4]

Stock

[YTLCMT] YTL CEMENT BHD

Announcement Date

23-Aug-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

30-Jun-2007 [#4]

Profit Trend

QoQ- 20.35%

YoY- 41.22%

Quarter Report

ytlcmt4q300607(Final).pdf

Latest QR

Upcoming QR

YTLCMT's Result

YTLCMT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Quarter Result
Revenue	494,104	531,544	454,460	316,218	290,821	198,789	151,032	21.82%
YoY %	-7.04%	16.96%	43.72%	8.73%	46.30%	31.62%	-	-
Horiz. %	327.15%	351.94%	300.90%	209.37%	192.56%	131.62%	100.00%	-
PBT	104,243	114,653	79,937	75,108	40,726	13,332	29,110	23.67%
YoY %	-9.08%	43.43%	6.43%	84.42%	205.48%	-54.20%	-	-
Horiz. %	358.10%	393.86%	274.60%	258.01%	139.90%	45.80%	100.00%	-
Tax	-23,968	-32,995	-25,750	-18,283	8,014	-6,117	-4,634	31.48%
YoY %	27.36%	-28.14%	-40.84%	-328.14%	231.01%	-32.00%	-	-
Horiz. %	517.22%	712.02%	555.68%	394.54%	-172.94%	132.00%	100.00%	-
NP	80,275	81,658	54,187	56,825	48,740	7,215	24,476	21.88%
YoY %	-1.69%	50.70%	-4.64%	16.59%	575.54%	-70.52%	-	-
Horiz. %	327.97%	333.62%	221.39%	232.17%	199.13%	29.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	67,267	70,267	52,479	48,337	34,227	7,215	24,476	18.34%
YoY %	-4.27%	33.90%	8.57%	41.22%	374.39%	-70.52%	-	-
Horiz. %	274.83%	287.09%	214.41%	197.49%	139.84%	29.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.99%	28.78%	32.21%	24.34%	-19.68%	45.88%	15.92%	-
YoY %	-20.12%	-10.65%	32.33%	223.68%	-142.89%	188.19%	-	-
Horiz. %	144.41%	180.78%	202.32%	152.89%	-123.62%	288.19%	100.00%	-
Total Cost	413,829	449,886	400,273	259,393	242,081	191,574	126,556	21.81%
YoY %	-8.01%	12.39%	54.31%	7.15%	26.36%	51.37%	-	-
Horiz. %	326.99%	355.48%	316.28%	204.96%	191.28%	151.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,118,697	2,153,356	1,293,180	1,301,931	968,687	486,778	541,466	25.51%
YoY %	-1.61%	66.52%	-0.67%	34.40%	99.00%	-10.10%	-	-
Horiz. %	391.29%	397.69%	238.83%	240.45%	178.90%	89.90%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	13,277	12,154	16,164	65,096	48,434	48,677	18,048	-4.98%
YoY %	9.24%	-24.81%	-75.17%	34.40%	-0.50%	169.71%	-	-
Horiz. %	73.56%	67.34%	89.56%	360.68%	268.36%	269.71%	100.00%	-
Div Payout %	19.74%	17.30%	30.80%	134.67%	141.51%	674.68%	73.74%	-
YoY %	14.10%	-43.83%	-77.13%	-4.83%	-79.03%	814.94%	-	-
Horiz. %	26.77%	23.46%	41.77%	182.63%	191.90%	914.94%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	2,118,697	2,153,356	1,293,180	1,301,931	968,687	486,778	541,466	25.51%
YoY %	-1.61%	66.52%	-0.67%	34.40%	99.00%	-10.10%	-	-
Horiz. %	391.29%	397.69%	238.83%	240.45%	178.90%	89.90%	100.00%	-
NOSH	706,232	646,537	646,590	650,965	484,343	486,778	383,268	10.71%
YoY %	9.23%	-0.01%	-0.67%	34.40%	-0.50%	27.01%	-	-
Horiz. %	184.27%	168.69%	168.70%	169.85%	126.37%	127.01%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	16.25%	15.36%	11.92%	17.97%	16.76%	3.63%	16.21%	-
YoY %	5.79%	28.86%	-33.67%	7.22%	361.71%	-77.61%	-	-
Horiz. %	100.25%	94.76%	73.53%	110.86%	103.39%	22.39%	100.00%	-
ROE	3.17%	3.26%	4.06%	3.71%	3.53%	1.48%	4.52%	-
YoY %	-2.76%	-19.70%	9.43%	5.10%	138.51%	-67.26%	-	-
Horiz. %	70.13%	72.12%	89.82%	82.08%	78.10%	32.74%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	69.96	82.21	70.29	48.58	60.04	40.84	83.68	-2.93%
YoY %	-14.90%	16.96%	44.69%	-19.09%	47.01%	-51.20%	-	-
Horiz. %	83.60%	98.24%	84.00%	58.05%	71.75%	48.80%	100.00%	-
EPS	9.53	10.87	8.11	7.42	5.17	1.48	6.78	5.83%
YoY %	-12.33%	34.03%	9.30%	43.52%	249.32%	-78.17%	-	-
Horiz. %	140.56%	160.32%	119.62%	109.44%	76.25%	21.83%	100.00%	-
DPS	1.88	1.88	2.50	10.00	10.00	10.00	10.00	-24.30%
YoY %	0.00%	-24.80%	-75.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	18.80%	18.80%	25.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	3.00	3.3306	2.00	2.00	2.00	1.00	3.00	0.00%
YoY %	-9.93%	66.53%	0.00%	0.00%	100.00%	-66.67%	-	-
Horiz. %	100.00%	111.02%	66.67%	66.67%	66.67%	33.33%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 650,965
RPS	69.50	74.77	63.93	44.48	40.91	27.96	21.24	21.83%
YoY %	-7.05%	16.96%	43.73%	8.73%	46.32%	31.64%	-	-
Horiz. %	327.21%	352.02%	300.99%	209.42%	192.61%	131.64%	100.00%	-
EPS	9.46	9.88	7.38	6.80	4.81	1.01	3.44	18.35%
YoY %	-4.25%	33.88%	8.53%	41.37%	376.24%	-70.64%	-	-
Horiz. %	275.00%	287.21%	214.53%	197.67%	139.83%	29.36%	100.00%	-
DPS	1.87	1.71	2.27	9.16	6.81	6.85	2.54	-4.97%
YoY %	9.36%	-24.67%	-75.22%	34.51%	-0.58%	169.69%	-	-
Horiz. %	73.62%	67.32%	89.37%	360.63%	268.11%	269.69%	100.00%	-
NAPS	2.9803	3.029	1.819	1.8314	1.3626	0.6847	0.7617	25.51%
YoY %	-1.61%	66.52%	-0.68%	34.40%	99.01%	-10.11%	-	-
Horiz. %	391.27%	397.66%	238.81%	240.44%	178.89%	89.89%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	3.87	4.12	3.66	5.75	2.34	2.21	4.76	-
P/RPS	5.53	5.01	5.21	11.84	3.90	5.41	5.69	-0.47%
YoY %	10.38%	-3.84%	-56.00%	203.59%	-27.91%	-4.92%	-	-
Horiz. %	97.19%	88.05%	91.56%	208.08%	68.54%	95.08%	100.00%	-
P/EPS	40.63	37.91	45.09	77.44	33.11	149.10	35.10	2.46%
YoY %	7.17%	-15.92%	-41.77%	133.89%	-77.79%	324.79%	-	-
Horiz. %	115.75%	108.01%	128.46%	220.63%	94.33%	424.79%	100.00%	-
EY	2.46	2.64	2.22	1.29	3.02	0.67	2.85	-2.42%
YoY %	-6.82%	18.92%	72.09%	-57.28%	350.75%	-76.49%	-	-
Horiz. %	86.32%	92.63%	77.89%	45.26%	105.96%	23.51%	100.00%	-
DY	0.49	0.46	0.68	1.74	4.27	4.52	2.10	-21.52%
YoY %	6.52%	-32.35%	-60.92%	-59.25%	-5.53%	115.24%	-	-
Horiz. %	23.33%	21.90%	32.38%	82.86%	203.33%	215.24%	100.00%	-
P/NAPS	1.29	1.24	1.83	2.88	1.17	2.21	1.59	-3.42%
YoY %	4.03%	-32.24%	-36.46%	146.15%	-47.06%	38.99%	-	-
Horiz. %	81.13%	77.99%	115.09%	181.13%	73.58%	138.99%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	19/08/10	20/08/09	19/08/08	23/08/07	24/08/06	26/08/05	26/08/04	-
Price	4.05	4.20	3.32	4.90	2.42	2.15	2.33	-
P/RPS	5.79	5.11	4.72	10.09	4.03	5.26	2.78	13.00%
YoY %	13.31%	8.26%	-53.22%	150.37%	-23.38%	89.21%	-	-
Horiz. %	208.27%	183.81%	169.78%	362.95%	144.96%	189.21%	100.00%	-
P/EPS	42.52	38.64	40.91	65.99	34.25	145.06	17.18	16.29%
YoY %	10.04%	-5.55%	-38.01%	92.67%	-76.39%	744.35%	-	-
Horiz. %	247.50%	224.91%	238.13%	384.11%	199.36%	844.35%	100.00%	-
EY	2.35	2.59	2.44	1.52	2.92	0.69	5.82	-14.02%
YoY %	-9.27%	6.15%	60.53%	-47.95%	323.19%	-88.14%	-	-
Horiz. %	40.38%	44.50%	41.92%	26.12%	50.17%	11.86%	100.00%	-
DY	0.46	0.45	0.75	2.04	4.13	4.65	4.29	-31.06%
YoY %	2.22%	-40.00%	-63.24%	-50.61%	-11.18%	8.39%	-	-
Horiz. %	10.72%	10.49%	17.48%	47.55%	96.27%	108.39%	100.00%	-
P/NAPS	1.35	1.26	1.66	2.45	1.21	2.15	0.78	9.56%
YoY %	7.14%	-24.10%	-32.24%	102.48%	-43.72%	175.64%	-	-
Horiz. %	173.08%	161.54%	212.82%	314.10%	155.13%	275.64%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos