Highlights

[YTLCMT] QoQ Quarter Result on 2004-06-30 [#4]

Stock [YTLCMT]: YTL CEMENT BHD
Announcement Date 26-Aug-2004
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2004
Quarter 30-Jun-2004  [#4]
Profit Trend QoQ -     18.74%    YoY -     41.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 188,184 132,582 157,509 151,032 123,665 108,008 130,559 27.57%
  QoQ % 41.94% -15.83% 4.29% 22.13% 14.50% -17.27% -
  Horiz. % 144.14% 101.55% 120.64% 115.68% 94.72% 82.73% 100.00%
PBT 1,939 21,398 38,706 29,110 23,609 21,341 26,828 -82.62%
  QoQ % -90.94% -44.72% 32.96% 23.30% 10.63% -20.45% -
  Horiz. % 7.23% 79.76% 144.27% 108.51% 88.00% 79.55% 100.00%
Tax 3,157 -3,009 -3,753 -4,634 -2,996 -3,995 -4,201 -
  QoQ % 204.92% 19.82% 19.01% -54.67% 25.01% 4.90% -
  Horiz. % -75.15% 71.63% 89.34% 110.31% 71.32% 95.10% 100.00%
NP 5,096 18,389 34,953 24,476 20,613 17,346 22,627 -62.95%
  QoQ % -72.29% -47.39% 42.81% 18.74% 18.83% -23.34% -
  Horiz. % 22.52% 81.27% 154.47% 108.17% 91.10% 76.66% 100.00%
NP to SH 5,096 18,389 34,953 24,476 20,613 17,346 22,627 -62.95%
  QoQ % -72.29% -47.39% 42.81% 18.74% 18.83% -23.34% -
  Horiz. % 22.52% 81.27% 154.47% 108.17% 91.10% 76.66% 100.00%
Tax Rate -162.82 % 14.06 % 9.70 % 15.92 % 12.69 % 18.72 % 15.66 % -
  QoQ % -1,258.04% 44.95% -39.07% 25.45% -32.21% 19.54% -
  Horiz. % -1,039.72% 89.78% 61.94% 101.66% 81.03% 119.54% 100.00%
Total Cost 183,088 114,193 122,556 126,556 103,052 90,662 107,932 42.19%
  QoQ % 60.33% -6.82% -3.16% 22.81% 13.67% -16.00% -
  Horiz. % 169.63% 105.80% 113.55% 117.26% 95.48% 84.00% 100.00%
Net Worth 682,767 584,256 581,994 541,466 455,779 408,335 387,589 45.81%
  QoQ % 16.86% 0.39% 7.48% 18.80% 11.62% 5.35% -
  Horiz. % 176.16% 150.74% 150.16% 139.70% 117.59% 105.35% 100.00%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - 18,048 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 73.74 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 682,767 584,256 581,994 541,466 455,779 408,335 387,589 45.81%
  QoQ % 16.86% 0.39% 7.48% 18.80% 11.62% 5.35% -
  Horiz. % 176.16% 150.74% 150.16% 139.70% 117.59% 105.35% 100.00%
NOSH 480,754 395,462 362,207 180,488 157,111 143,830 140,890 126.48%
  QoQ % 21.57% 9.18% 100.68% 14.88% 9.23% 2.09% -
  Horiz. % 341.23% 280.69% 257.08% 128.11% 111.51% 102.09% 100.00%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 2.71 % 13.87 % 22.19 % 16.21 % 16.67 % 16.06 % 17.33 % -70.94%
  QoQ % -80.46% -37.49% 36.89% -2.76% 3.80% -7.33% -
  Horiz. % 15.64% 80.03% 128.04% 93.54% 96.19% 92.67% 100.00%
ROE 0.75 % 3.15 % 6.01 % 4.52 % 4.52 % 4.25 % 5.84 % -74.51%
  QoQ % -76.19% -47.59% 32.96% 0.00% 6.35% -27.23% -
  Horiz. % 12.84% 53.94% 102.91% 77.40% 77.40% 72.77% 100.00%
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 39.14 33.53 43.49 83.68 78.71 75.09 92.67 -43.68%
  QoQ % 16.73% -22.90% -48.03% 6.31% 4.82% -18.97% -
  Horiz. % 42.24% 36.18% 46.93% 90.30% 84.94% 81.03% 100.00%
EPS 1.06 4.65 9.65 6.78 13.12 12.06 16.06 -83.64%
  QoQ % -77.20% -51.81% 42.33% -48.32% 8.79% -24.91% -
  Horiz. % 6.60% 28.95% 60.09% 42.22% 81.69% 75.09% 100.00%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.4202 1.4774 1.6068 3.0000 2.9010 2.8390 2.7510 -35.62%
  QoQ % -3.87% -8.05% -46.44% 3.41% 2.18% 3.20% -
  Horiz. % 51.62% 53.70% 58.41% 109.05% 105.45% 103.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 710,910
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 26.47 18.65 22.16 21.24 17.40 15.19 18.37 27.55%
  QoQ % 41.93% -15.84% 4.33% 22.07% 14.55% -17.31% -
  Horiz. % 144.09% 101.52% 120.63% 115.62% 94.72% 82.69% 100.00%
EPS 0.72 2.59 4.92 3.44 2.90 2.44 3.18 -62.82%
  QoQ % -72.20% -47.36% 43.02% 18.62% 18.85% -23.27% -
  Horiz. % 22.64% 81.45% 154.72% 108.18% 91.19% 76.73% 100.00%
DPS 0.00 0.00 0.00 2.54 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.9604 0.8218 0.8187 0.7617 0.6411 0.5744 0.5452 45.81%
  QoQ % 16.87% 0.38% 7.48% 18.81% 11.61% 5.36% -
  Horiz. % 176.16% 150.73% 150.17% 139.71% 117.59% 105.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 2.7400 2.5500 2.4600 4.7600 5.0500 5.0000 4.2000 -
P/RPS 7.00 7.61 5.66 5.69 6.42 6.66 4.53 33.62%
  QoQ % -8.02% 34.45% -0.53% -11.37% -3.60% 47.02% -
  Horiz. % 154.53% 167.99% 124.94% 125.61% 141.72% 147.02% 100.00%
P/EPS 258.49 54.84 25.49 35.10 38.49 41.46 26.15 359.95%
  QoQ % 371.35% 115.14% -27.38% -8.81% -7.16% 58.55% -
  Horiz. % 988.49% 209.71% 97.48% 134.23% 147.19% 158.55% 100.00%
EY 0.39 1.82 3.92 2.85 2.60 2.41 3.82 -78.13%
  QoQ % -78.57% -53.57% 37.54% 9.62% 7.88% -36.91% -
  Horiz. % 10.21% 47.64% 102.62% 74.61% 68.06% 63.09% 100.00%
DY 0.00 0.00 0.00 2.10 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.93 1.73 1.53 1.59 1.74 1.76 1.53 16.73%
  QoQ % 11.56% 13.07% -3.77% -8.62% -1.14% 15.03% -
  Horiz. % 126.14% 113.07% 100.00% 103.92% 113.73% 115.03% 100.00%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 25/02/05 26/11/04 26/08/04 27/05/04 26/02/04 20/11/03 -
Price 2.3000 2.8200 2.5500 2.3300 4.6000 4.9600 4.9600 -
P/RPS 5.88 8.41 5.86 2.78 5.84 6.61 5.35 6.49%
  QoQ % -30.08% 43.52% 110.79% -52.40% -11.65% 23.55% -
  Horiz. % 109.91% 157.20% 109.53% 51.96% 109.16% 123.55% 100.00%
P/EPS 216.98 60.65 26.42 17.18 35.06 41.13 30.88 266.42%
  QoQ % 257.76% 129.56% 53.78% -51.00% -14.76% 33.19% -
  Horiz. % 702.66% 196.41% 85.56% 55.63% 113.54% 133.19% 100.00%
EY 0.46 1.65 3.78 5.82 2.85 2.43 3.24 -72.75%
  QoQ % -72.12% -56.35% -35.05% 104.21% 17.28% -25.00% -
  Horiz. % 14.20% 50.93% 116.67% 179.63% 87.96% 75.00% 100.00%
DY 0.00 0.00 0.00 4.29 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.62 1.91 1.59 0.78 1.59 1.75 1.80 -6.78%
  QoQ % -15.18% 20.13% 103.85% -50.94% -9.14% -2.78% -
  Horiz. % 90.00% 106.11% 88.33% 43.33% 88.33% 97.22% 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.
 


 

178  293  564  1111 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.25+0.09 
 VELESTO-WA 0.145-0.005 
 KNM 0.400.00 
 SAPNRG-WA 0.130.00 
 SAPNRG 0.305-0.005 
 VELESTO 0.32-0.01 
 GPACKET-WB 0.125+0.005 
 ALAM 0.11+0.005 
 ARMADA 0.24-0.01 
 KNM-WB 0.305+0.015 
Partners & Brokers