[YTLCMT] YoY TTM Result on 31-Mar-2006 [#3]

Stock
[YTLCMT] YTL CEMENT BHD
Announcement Date
18-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 30.81%
YoY- 33.89%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 1,891,210 1,328,666 1,124,644 969,914 629,307 480,137 422,135 28.36%
PBT 325,628 285,219 201,887 130,740 91,153 92,653 78,764 26.65%
Tax -88,238 -70,533 -32,538 -16,413 -8,239 -14,740 -13,986 35.89%
NP 237,390 214,686 169,349 114,327 82,914 77,913 64,778 24.14%
-
NP to SH 221,488 189,096 146,163 111,014 82,914 77,913 64,778 22.71%
-
Tax Rate 27.10% 24.73% 16.12% 12.55% 9.04% 15.91% 17.76% -
Total Cost 1,653,820 1,113,980 955,295 855,587 546,393 402,224 357,357 29.06%
-
Net Worth 2,069,680 1,675,669 1,630,579 968,744 682,767 314,222 345,723 34.71%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 97,014 162,176 81,248 48,677 18,048 28,096 27,859 23.09%
Div Payout % 43.80% 85.76% 55.59% 43.85% 21.77% 36.06% 43.01% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 2,069,680 1,675,669 1,630,579 968,744 682,767 314,222 345,723 34.71%
NOSH 646,977 646,477 656,274 484,372 480,754 157,111 139,292 29.13%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 12.55% 16.16% 15.06% 11.79% 13.18% 16.23% 15.35% -
ROE 10.70% 11.28% 8.96% 11.46% 12.14% 24.80% 18.74% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 292.31 205.52 171.37 200.24 130.90 305.60 303.06 -0.59%
EPS 34.23 29.25 22.27 22.92 17.25 49.59 46.51 -4.97%
DPS 15.00 25.00 12.38 10.00 3.75 17.88 20.00 -4.67%
NAPS 3.199 2.592 2.4846 2.00 1.4202 2.00 2.482 4.31%
Adjusted Per Share Value based on latest NOSH - 484,372
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 266.03 186.90 158.20 136.43 88.52 67.54 59.38 28.36%
EPS 31.16 26.60 20.56 15.62 11.66 10.96 9.11 22.72%
DPS 13.65 22.81 11.43 6.85 2.54 3.95 3.92 23.09%
NAPS 2.9113 2.3571 2.2937 1.3627 0.9604 0.442 0.4863 34.71%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 2.60 4.36 4.38 2.43 2.74 5.05 2.92 -
P/RPS 0.89 2.12 2.56 1.21 2.09 1.65 0.96 -1.25%
P/EPS 7.59 14.91 19.67 10.60 15.89 10.18 6.28 3.20%
EY 13.17 6.71 5.08 9.43 6.29 9.82 15.93 -3.11%
DY 5.77 5.73 2.83 4.12 1.37 3.54 6.85 -2.81%
P/NAPS 0.81 1.68 1.76 1.22 1.93 2.53 1.18 -6.07%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 21/05/09 22/05/08 24/05/07 18/05/06 27/05/05 27/05/04 22/05/03 -
Price 3.36 4.72 5.65 2.37 2.30 4.60 3.04 -
P/RPS 1.15 2.30 3.30 1.18 1.76 1.51 1.00 2.35%
P/EPS 9.81 16.14 25.37 10.34 13.34 9.28 6.54 6.98%
EY 10.19 6.20 3.94 9.67 7.50 10.78 15.30 -6.54%
DY 4.46 5.30 2.19 4.22 1.63 3.89 6.58 -6.27%
P/NAPS 1.05 1.82 2.27 1.19 1.62 2.30 1.22 -2.46%

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