[YTLCMT] YoY TTM 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- 1.12%
YoY- 61.71%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 1,948,601 1,781,051 1,241,006 1,106,333 888,404 564,788 474,153 26.53%
PBT 389,898 322,501 274,783 177,861 96,298 112,823 92,498 27.06%
Tax -105,858 -86,264 -68,200 -22,219 -8,749 -14,392 -15,516 37.67%
NP 284,040 236,237 206,583 155,642 87,549 98,431 76,982 24.28%
-
NP to SH 247,374 215,630 183,748 137,241 84,868 98,431 76,982 21.45%
-
Tax Rate 27.15% 26.75% 24.82% 12.49% 9.09% 12.76% 16.77% -
Total Cost 1,664,561 1,544,814 1,034,423 950,691 800,855 466,357 397,171 26.94%
-
Net Worth 2,484,371 2,052,242 1,658,149 1,643,191 1,264,776 584,256 287,661 43.19%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 87,106 105,076 162,666 48,434 48,677 18,048 28,096 20.73%
Div Payout % 35.21% 48.73% 88.53% 35.29% 57.36% 18.34% 36.50% -
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 2,484,371 2,052,242 1,658,149 1,643,191 1,264,776 584,256 287,661 43.19%
NOSH 704,906 646,742 647,562 660,446 484,217 395,462 143,830 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 14.58% 13.26% 16.65% 14.07% 9.85% 17.43% 16.24% -
ROE 9.96% 10.51% 11.08% 8.35% 6.71% 16.85% 26.76% -
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 276.43 275.39 191.64 167.51 183.47 142.82 329.66 -2.88%
EPS 35.09 33.34 28.38 20.78 17.53 24.89 53.52 -6.78%
DPS 12.36 16.25 25.00 7.33 10.00 4.56 19.53 -7.33%
NAPS 3.5244 3.1732 2.5606 2.488 2.612 1.4774 2.00 9.89%
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 274.10 250.53 174.57 155.62 124.97 79.45 66.70 26.53%
EPS 34.80 30.33 25.85 19.30 11.94 13.85 10.83 21.45%
DPS 12.25 14.78 22.88 6.81 6.85 2.54 3.95 20.73%
NAPS 3.4946 2.8868 2.3324 2.3114 1.7791 0.8218 0.4046 43.19%
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 1.55 0.85 2.61 2.39 1.25 1.79 1.52 0.32%
P/EPS 12.20 7.05 17.62 19.25 13.12 10.25 9.34 4.54%
EY 8.20 14.19 5.68 5.20 7.62 9.76 10.70 -4.33%
DY 2.89 6.91 5.00 1.83 4.35 1.79 3.91 -4.90%
P/NAPS 1.21 0.74 1.95 1.61 0.88 1.73 2.50 -11.38%
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 1.47 0.92 2.52 2.67 1.31 1.97 1.50 -0.33%
P/EPS 11.57 7.62 16.99 21.56 13.69 11.33 9.27 3.75%
EY 8.64 13.13 5.89 4.64 7.30 8.83 10.79 -3.63%
DY 3.04 6.40 5.19 1.64 4.17 1.62 3.94 -4.22%
P/NAPS 1.15 0.80 1.88 1.80 0.92 1.91 2.48 -12.01%

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