Highlights

[YTLCMT] QoQ Annualized Quarter Result on 2005-03-31 [#3]

Stock [YTLCMT]: YTL CEMENT BHD
Announcement Date 27-May-2005
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2005
Quarter 31-Mar-2005  [#3]
Profit Trend QoQ -     -26.97%    YoY -     -3.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 1,002,862 1,044,944 677,065 637,701 580,184 630,036 513,264 56.10%
  QoQ % -4.03% 54.33% 6.17% 9.91% -7.91% 22.75% -
  Horiz. % 195.39% 203.59% 131.91% 124.24% 113.04% 122.75% 100.00%
PBT 162,054 180,504 75,374 82,722 120,208 154,824 100,887 37.04%
  QoQ % -10.22% 139.48% -8.88% -31.18% -22.36% 53.46% -
  Horiz. % 160.63% 178.92% 74.71% 82.00% 119.15% 153.46% 100.00%
Tax -11,578 -10,856 -19,472 -4,806 -13,524 -15,012 -15,826 -18.76%
  QoQ % -6.65% 44.25% -305.10% 64.46% 9.91% 5.14% -
  Horiz. % 73.16% 68.60% 123.04% 30.37% 85.45% 94.86% 100.00%
NP 150,476 169,648 55,902 77,916 106,684 139,812 85,061 46.12%
  QoQ % -11.30% 203.47% -28.25% -26.97% -23.69% 64.37% -
  Horiz. % 176.90% 199.44% 65.72% 91.60% 125.42% 164.37% 100.00%
NP to SH 145,114 160,264 55,902 77,916 106,684 139,812 85,061 42.64%
  QoQ % -9.45% 186.69% -28.25% -26.97% -23.69% 64.37% -
  Horiz. % 170.60% 188.41% 65.72% 91.60% 125.42% 164.37% 100.00%
Tax Rate 7.14 % 6.01 % 25.83 % 5.81 % 11.25 % 9.70 % 15.69 % -40.75%
  QoQ % 18.80% -76.73% 344.58% -48.36% 15.98% -38.18% -
  Horiz. % 45.51% 38.30% 164.63% 37.03% 71.70% 61.82% 100.00%
Total Cost 852,386 875,296 621,163 559,785 473,500 490,224 428,203 58.04%
  QoQ % -2.62% 40.91% 10.96% 18.22% -3.41% 14.48% -
  Horiz. % 199.06% 204.41% 145.06% 130.73% 110.58% 114.48% 100.00%
Net Worth 1,263,459 740,906 605,854 587,347 546,515 580,790 272,808 177.07%
  QoQ % 70.53% 22.29% 3.15% 7.47% -5.90% 112.89% -
  Horiz. % 463.13% 271.58% 222.08% 215.30% 200.33% 212.89% 100.00%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - 44,319 - - - 18,048 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 245.56% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 79.28 % - % - % - % 21.22 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 373.61% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 1,263,459 740,906 605,854 587,347 546,515 580,790 272,808 177.07%
  QoQ % 70.53% 22.29% 3.15% 7.47% -5.90% 112.89% -
  Horiz. % 463.13% 271.58% 222.08% 215.30% 200.33% 212.89% 100.00%
NOSH 483,713 483,305 443,199 413,566 369,916 361,458 180,488 92.60%
  QoQ % 0.08% 9.05% 7.17% 11.80% 2.34% 100.27% -
  Horiz. % 268.00% 267.78% 245.56% 229.14% 204.95% 200.27% 100.00%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 15.00 % 16.24 % 8.26 % 12.22 % 18.39 % 22.19 % 16.57 % -6.40%
  QoQ % -7.64% 96.61% -32.41% -33.55% -17.12% 33.92% -
  Horiz. % 90.53% 98.01% 49.85% 73.75% 110.98% 133.92% 100.00%
ROE 11.49 % 21.63 % 9.23 % 13.27 % 19.52 % 24.07 % 31.18 % -48.51%
  QoQ % -46.88% 134.34% -30.44% -32.02% -18.90% -22.80% -
  Horiz. % 36.85% 69.37% 29.60% 42.56% 62.60% 77.20% 100.00%
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 207.33 216.21 152.77 154.20 156.84 174.30 284.37 -18.95%
  QoQ % -4.11% 41.53% -0.93% -1.68% -10.02% -38.71% -
  Horiz. % 72.91% 76.03% 53.72% 54.23% 55.15% 61.29% 100.00%
EPS 30.00 33.16 12.72 18.84 28.84 38.68 27.52 5.90%
  QoQ % -9.53% 160.69% -32.48% -34.67% -25.44% 40.55% -
  Horiz. % 109.01% 120.49% 46.22% 68.46% 104.80% 140.55% 100.00%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 10.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.6120 1.5330 1.3670 1.4202 1.4774 1.6068 1.5115 43.86%
  QoQ % 70.38% 12.14% -3.75% -3.87% -8.05% 6.30% -
  Horiz. % 172.81% 101.42% 90.44% 93.96% 97.74% 106.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 710,910
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 141.07 146.99 95.24 89.70 81.61 88.62 72.20 56.10%
  QoQ % -4.03% 54.34% 6.18% 9.91% -7.91% 22.74% -
  Horiz. % 195.39% 203.59% 131.91% 124.24% 113.03% 122.74% 100.00%
EPS 20.41 22.54 7.86 10.96 15.01 19.67 11.97 42.59%
  QoQ % -9.45% 186.77% -28.28% -26.98% -23.69% 64.33% -
  Horiz. % 170.51% 188.30% 65.66% 91.56% 125.40% 164.33% 100.00%
DPS 0.00 0.00 6.23 0.00 0.00 0.00 2.54 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 245.28% 0.00% 0.00% 0.00% 100.00%
NAPS 1.7772 1.0422 0.8522 0.8262 0.7688 0.8170 0.3837 177.09%
  QoQ % 70.52% 22.30% 3.15% 7.47% -5.90% 112.93% -
  Horiz. % 463.17% 271.62% 222.10% 215.32% 200.36% 212.93% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.3000 2.2400 2.2100 2.7400 2.5500 2.4600 4.7600 -
P/RPS 1.11 1.04 1.45 1.78 1.63 1.41 1.67 -23.78%
  QoQ % 6.73% -28.28% -18.54% 9.20% 15.60% -15.57% -
  Horiz. % 66.47% 62.28% 86.83% 106.59% 97.60% 84.43% 100.00%
P/EPS 7.67 6.76 17.52 14.54 8.84 6.36 10.10 -16.72%
  QoQ % 13.46% -61.42% 20.50% 64.48% 38.99% -37.03% -
  Horiz. % 75.94% 66.93% 173.47% 143.96% 87.52% 62.97% 100.00%
EY 13.04 14.80 5.71 6.88 11.31 15.72 9.90 20.10%
  QoQ % -11.89% 159.19% -17.01% -39.17% -28.05% 58.79% -
  Horiz. % 131.72% 149.49% 57.68% 69.49% 114.24% 158.79% 100.00%
DY 0.00 0.00 4.52 0.00 0.00 0.00 2.10 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 215.24% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.88 1.46 1.62 1.93 1.73 1.53 3.15 -57.17%
  QoQ % -39.73% -9.88% -16.06% 11.56% 13.07% -51.43% -
  Horiz. % 27.94% 46.35% 51.43% 61.27% 54.92% 48.57% 100.00%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 24/11/05 26/08/05 27/05/05 25/02/05 26/11/04 26/08/04 -
Price 2.4000 2.3500 2.1500 2.3000 2.8200 2.5500 2.3300 -
P/RPS 1.16 1.09 1.41 1.49 1.80 1.46 0.82 25.94%
  QoQ % 6.42% -22.70% -5.37% -17.22% 23.29% 78.05% -
  Horiz. % 141.46% 132.93% 171.95% 181.71% 219.51% 178.05% 100.00%
P/EPS 8.00 7.09 17.05 12.21 9.78 6.59 4.94 37.78%
  QoQ % 12.83% -58.42% 39.64% 24.85% 48.41% 33.40% -
  Horiz. % 161.94% 143.52% 345.14% 247.17% 197.98% 133.40% 100.00%
EY 12.50 14.11 5.87 8.19 10.23 15.17 20.23 -27.39%
  QoQ % -11.41% 140.37% -28.33% -19.94% -32.56% -25.01% -
  Horiz. % 61.79% 69.75% 29.02% 40.48% 50.57% 74.99% 100.00%
DY 0.00 0.00 4.65 0.00 0.00 0.00 4.29 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 108.39% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.92 1.53 1.57 1.62 1.91 1.59 1.54 -29.00%
  QoQ % -39.87% -2.55% -3.09% -15.18% 20.13% 3.25% -
  Horiz. % 59.74% 99.35% 101.95% 105.19% 124.03% 103.25% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

341  314  515  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.055-0.005 
 VSOLAR 0.150.00 
 HSI-H6P 0.16-0.005 
 MERIDIAN 0.09-0.025 
 SUMATEC 0.0250.00 
 DSONIC 0.895+0.005 
 KHEESAN 0.26+0.06 
 KNM 0.3750.00 
 BJLAND 0.225+0.015 
 HSI-H8E 0.42-0.015 
Partners & Brokers