[YTLCMT] YoY Annualized Quarter 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- -7.36%
YoY- 32.71%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 2,047,390 1,862,466 1,901,852 1,273,566 1,091,638 1,002,862 580,184 23.37%
PBT 459,822 402,550 343,444 278,538 201,506 162,054 120,208 25.04%
Tax -117,764 -107,458 -86,710 -70,182 -51,450 -11,578 -13,524 43.41%
NP 342,058 295,092 256,734 208,356 150,056 150,476 106,684 21.42%
-
NP to SH 308,828 251,474 235,278 190,496 143,544 145,114 106,684 19.37%
-
Tax Rate 25.61% 26.69% 25.25% 25.20% 25.53% 7.14% 11.25% -
Total Cost 1,705,332 1,567,374 1,645,118 1,065,210 941,582 852,386 473,500 23.79%
-
Net Worth 3,013,472 2,485,403 2,052,182 1,659,129 1,645,794 1,263,459 546,515 32.89%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 105,859 105,779 48,504 129,589 - - - -
Div Payout % 34.28% 42.06% 20.62% 68.03% - - - -
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 3,013,472 2,485,403 2,052,182 1,659,129 1,645,794 1,263,459 546,515 32.89%
NOSH 705,731 705,199 646,723 647,945 661,493 483,713 369,916 11.36%
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 16.71% 15.84% 13.50% 16.36% 13.75% 15.00% 18.39% -
ROE 10.25% 10.12% 11.46% 11.48% 8.72% 11.49% 19.52% -
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 290.11 264.10 294.08 196.55 165.03 207.33 156.84 10.78%
EPS 43.76 35.66 36.38 29.40 21.70 30.00 28.84 7.19%
DPS 15.00 15.00 7.50 20.00 0.00 0.00 0.00 -
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 288.00 261.98 267.52 179.15 153.55 141.07 81.61 23.37%
EPS 43.44 35.37 33.10 26.80 20.19 20.41 15.01 19.36%
DPS 14.89 14.88 6.82 18.23 0.00 0.00 0.00 -
NAPS 4.2389 3.4961 2.8867 2.3338 2.3151 1.7772 0.7688 32.89%
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 1.64 1.62 0.80 2.54 2.42 1.11 1.63 0.10%
P/EPS 10.88 12.00 6.46 17.01 18.43 7.67 8.84 3.51%
EY 9.19 8.33 15.48 5.88 5.43 13.04 11.31 -3.39%
DY 3.15 3.50 3.19 4.00 0.00 0.00 0.00 -
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 1.64 1.54 0.86 2.45 2.71 1.16 1.80 -1.53%
P/EPS 10.90 11.39 6.98 16.39 20.65 8.00 9.78 1.82%
EY 9.17 8.78 14.32 6.10 4.84 12.50 10.23 -1.80%
DY 3.14 3.69 2.95 4.15 0.00 0.00 0.00 -
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