[YTLCMT] YoY TTM Result on 31-Dec-2007 [#2]

Stock
[YTLCMT] YTL CEMENT BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 5.65%
YoY- 33.89%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 1,946,781 1,948,601 1,781,051 1,241,006 1,106,333 888,404 564,788 22.89%
PBT 439,861 389,898 322,501 274,783 177,861 96,298 112,823 25.44%
Tax -105,235 -105,858 -86,264 -68,200 -22,219 -8,749 -14,392 39.29%
NP 334,626 284,040 236,237 206,583 155,642 87,549 98,431 22.61%
-
NP to SH 297,795 247,374 215,630 183,748 137,241 84,868 98,431 20.25%
-
Tax Rate 23.92% 27.15% 26.75% 24.82% 12.49% 9.09% 12.76% -
Total Cost 1,612,155 1,664,561 1,544,814 1,034,423 950,691 800,855 466,357 22.95%
-
Net Worth 3,013,426 2,484,371 2,052,242 1,658,149 1,643,191 1,264,776 584,256 31.42%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 92,710 87,106 105,076 162,666 48,434 48,677 18,048 31.33%
Div Payout % 31.13% 35.21% 48.73% 88.53% 35.29% 57.36% 18.34% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 3,013,426 2,484,371 2,052,242 1,658,149 1,643,191 1,264,776 584,256 31.42%
NOSH 705,720 704,906 646,742 647,562 660,446 484,217 395,462 10.12%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 17.19% 14.58% 13.26% 16.65% 14.07% 9.85% 17.43% -
ROE 9.88% 9.96% 10.51% 11.08% 8.35% 6.71% 16.85% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 275.86 276.43 275.39 191.64 167.51 183.47 142.82 11.59%
EPS 42.20 35.09 33.34 28.38 20.78 17.53 24.89 9.19%
DPS 13.13 12.36 16.25 25.00 7.33 10.00 4.56 19.26%
NAPS 4.27 3.5244 3.1732 2.5606 2.488 2.612 1.4774 19.34%
Adjusted Per Share Value based on latest NOSH - 647,562
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 273.84 274.10 250.53 174.57 155.62 124.97 79.45 22.89%
EPS 41.89 34.80 30.33 25.85 19.30 11.94 13.85 20.24%
DPS 13.04 12.25 14.78 22.88 6.81 6.85 2.54 31.32%
NAPS 4.2388 3.4946 2.8868 2.3324 2.3114 1.7791 0.8218 31.42%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 4.76 4.28 2.35 5.00 4.00 2.30 2.55 -
P/RPS 1.73 1.55 0.85 2.61 2.39 1.25 1.79 -0.56%
P/EPS 11.28 12.20 7.05 17.62 19.25 13.12 10.25 1.60%
EY 8.86 8.20 14.19 5.68 5.20 7.62 9.76 -1.59%
DY 2.76 2.89 6.91 5.00 1.83 4.35 1.79 7.48%
P/NAPS 1.11 1.21 0.74 1.95 1.61 0.88 1.73 -7.12%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 25/02/10 19/02/09 22/02/08 08/02/07 23/02/06 25/02/05 -
Price 4.77 4.06 2.54 4.82 4.48 2.40 2.82 -
P/RPS 1.73 1.47 0.92 2.52 2.67 1.31 1.97 -2.14%
P/EPS 11.30 11.57 7.62 16.99 21.56 13.69 11.33 -0.04%
EY 8.85 8.64 13.13 5.89 4.64 7.30 8.83 0.03%
DY 2.75 3.04 6.40 5.19 1.64 4.17 1.62 9.21%
P/NAPS 1.12 1.15 0.80 1.88 1.80 0.92 1.91 -8.50%

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