[YTLCMT] YoY TTM 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- 19.93%
YoY- -13.78%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 1,781,051 1,241,006 1,106,333 888,404 564,788 474,153 404,637 27.98%
PBT 322,501 274,783 177,861 96,298 112,823 92,498 74,480 27.63%
Tax -86,264 -68,200 -22,219 -8,749 -14,392 -15,516 -14,581 34.44%
NP 236,237 206,583 155,642 87,549 98,431 76,982 59,899 25.66%
-
NP to SH 215,630 183,748 137,241 84,868 98,431 76,982 59,899 23.77%
-
Tax Rate 26.75% 24.82% 12.49% 9.09% 12.76% 16.77% 19.58% -
Total Cost 1,544,814 1,034,423 950,691 800,855 466,357 397,171 344,738 28.37%
-
Net Worth 2,052,242 1,658,149 1,643,191 1,264,776 584,256 287,661 346,196 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 105,076 162,666 48,434 48,677 18,048 28,096 27,859 24.73%
Div Payout % 48.73% 88.53% 35.29% 57.36% 18.34% 36.50% 46.51% -
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 2,052,242 1,658,149 1,643,191 1,264,776 584,256 287,661 346,196 34.49%
NOSH 646,742 647,562 660,446 484,217 395,462 143,830 139,258 29.13%
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 13.26% 16.65% 14.07% 9.85% 17.43% 16.24% 14.80% -
ROE 10.51% 11.08% 8.35% 6.71% 16.85% 26.76% 17.30% -
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 275.39 191.64 167.51 183.47 142.82 329.66 290.57 -0.88%
EPS 33.34 28.38 20.78 17.53 24.89 53.52 43.01 -4.15%
DPS 16.25 25.00 7.33 10.00 4.56 19.53 20.00 -3.39%
NAPS 3.1732 2.5606 2.488 2.612 1.4774 2.00 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 250.53 174.57 155.62 124.97 79.45 66.70 56.92 27.98%
EPS 30.33 25.85 19.30 11.94 13.85 10.83 8.43 23.76%
DPS 14.78 22.88 6.81 6.85 2.54 3.95 3.92 24.73%
NAPS 2.8868 2.3324 2.3114 1.7791 0.8218 0.4046 0.487 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 0.85 2.61 2.39 1.25 1.79 1.52 0.97 -2.17%
P/EPS 7.05 17.62 19.25 13.12 10.25 9.34 6.58 1.15%
EY 14.19 5.68 5.20 7.62 9.76 10.70 15.20 -1.13%
DY 6.91 5.00 1.83 4.35 1.79 3.91 7.07 -0.38%
P/NAPS 0.74 1.95 1.61 0.88 1.73 2.50 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 0.92 2.52 2.67 1.31 1.97 1.50 1.01 -1.54%
P/EPS 7.62 16.99 21.56 13.69 11.33 9.27 6.81 1.88%
EY 13.13 5.89 4.64 7.30 8.83 10.79 14.68 -1.84%
DY 6.40 5.19 1.64 4.17 1.62 3.94 6.83 -1.07%
P/NAPS 0.80 1.88 1.80 0.92 1.91 2.48 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