Highlights

[YTLCMT] QoQ Quarter Result on 2005-06-30 [#4]

Stock [YTLCMT]: YTL CEMENT BHD
Announcement Date 26-Aug-2005
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2005
Quarter 30-Jun-2005  [#4]
Profit Trend QoQ -     41.58%    YoY -     -70.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 269,694 240,195 261,236 198,789 188,184 132,582 157,509 43.17%
  QoQ % 12.28% -8.05% 31.41% 5.64% 41.94% -15.83% -
  Horiz. % 171.22% 152.50% 165.85% 126.21% 119.48% 84.17% 100.00%
PBT 36,381 35,901 45,126 13,332 1,939 21,398 38,706 -4.05%
  QoQ % 1.34% -20.44% 238.48% 587.57% -90.94% -44.72% -
  Horiz. % 93.99% 92.75% 116.59% 34.44% 5.01% 55.28% 100.00%
Tax -4,507 -3,075 -2,714 -6,117 3,157 -3,009 -3,753 12.99%
  QoQ % -46.57% -13.30% 55.63% -293.76% 204.92% 19.82% -
  Horiz. % 120.09% 81.93% 72.32% 162.99% -84.12% 80.18% 100.00%
NP 31,874 32,826 42,412 7,215 5,096 18,389 34,953 -5.97%
  QoQ % -2.90% -22.60% 487.83% 41.58% -72.29% -47.39% -
  Horiz. % 91.19% 93.91% 121.34% 20.64% 14.58% 52.61% 100.00%
NP to SH 31,242 32,491 40,066 7,215 5,096 18,389 34,953 -7.22%
  QoQ % -3.84% -18.91% 455.32% 41.58% -72.29% -47.39% -
  Horiz. % 89.38% 92.96% 114.63% 20.64% 14.58% 52.61% 100.00%
Tax Rate 12.39 % 8.57 % 6.01 % 45.88 % -162.82 % 14.06 % 9.70 % 17.74%
  QoQ % 44.57% 42.60% -86.90% 128.18% -1,258.04% 44.95% -
  Horiz. % 127.73% 88.35% 61.96% 472.99% -1,678.56% 144.95% 100.00%
Total Cost 237,820 207,369 218,824 191,574 183,088 114,193 122,556 55.64%
  QoQ % 14.68% -5.23% 14.22% 4.63% 60.33% -6.82% -
  Horiz. % 194.05% 169.20% 178.55% 156.32% 149.39% 93.18% 100.00%
Net Worth 968,744 1,264,776 740,906 486,778 682,767 584,256 581,994 40.50%
  QoQ % -23.41% 70.71% 52.21% -28.71% 16.86% 0.39% -
  Horiz. % 166.45% 217.32% 127.30% 83.64% 117.32% 100.39% 100.00%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - 48,677 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 674.68 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 968,744 1,264,776 740,906 486,778 682,767 584,256 581,994 40.50%
  QoQ % -23.41% 70.71% 52.21% -28.71% 16.86% 0.39% -
  Horiz. % 166.45% 217.32% 127.30% 83.64% 117.32% 100.39% 100.00%
NOSH 484,372 484,217 483,305 486,778 480,754 395,462 362,207 21.40%
  QoQ % 0.03% 0.19% -0.71% 1.25% 21.57% 9.18% -
  Horiz. % 133.73% 133.69% 133.43% 134.39% 132.73% 109.18% 100.00%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 11.82 % 13.67 % 16.24 % 3.63 % 2.71 % 13.87 % 22.19 % -34.31%
  QoQ % -13.53% -15.83% 347.38% 33.95% -80.46% -37.49% -
  Horiz. % 53.27% 61.60% 73.19% 16.36% 12.21% 62.51% 100.00%
ROE 3.23 % 2.57 % 5.41 % 1.48 % 0.75 % 3.15 % 6.01 % -33.92%
  QoQ % 25.68% -52.50% 265.54% 97.33% -76.19% -47.59% -
  Horiz. % 53.74% 42.76% 90.02% 24.63% 12.48% 52.41% 100.00%
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 55.68 49.60 54.05 40.84 39.14 33.53 43.49 17.92%
  QoQ % 12.26% -8.23% 32.35% 4.34% 16.73% -22.90% -
  Horiz. % 128.03% 114.05% 124.28% 93.91% 90.00% 77.10% 100.00%
EPS 4.72 6.71 8.29 1.48 1.06 4.65 9.65 -37.95%
  QoQ % -29.66% -19.06% 460.14% 39.62% -77.20% -51.81% -
  Horiz. % 48.91% 69.53% 85.91% 15.34% 10.98% 48.19% 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 2.0000 2.6120 1.5330 1.0000 1.4202 1.4774 1.6068 15.73%
  QoQ % -23.43% 70.38% 53.30% -29.59% -3.87% -8.05% -
  Horiz. % 124.47% 162.56% 95.41% 62.24% 88.39% 91.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 710,910
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 37.94 33.79 36.75 27.96 26.47 18.65 22.16 43.16%
  QoQ % 12.28% -8.05% 31.44% 5.63% 41.93% -15.84% -
  Horiz. % 171.21% 152.48% 165.84% 126.17% 119.45% 84.16% 100.00%
EPS 4.39 4.57 5.64 1.01 0.72 2.59 4.92 -7.32%
  QoQ % -3.94% -18.97% 458.42% 40.28% -72.20% -47.36% -
  Horiz. % 89.23% 92.89% 114.63% 20.53% 14.63% 52.64% 100.00%
DPS 0.00 0.00 0.00 6.85 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 1.3627 1.7791 1.0422 0.6847 0.9604 0.8218 0.8187 40.49%
  QoQ % -23.41% 70.71% 52.21% -28.71% 16.87% 0.38% -
  Horiz. % 166.45% 217.31% 127.30% 83.63% 117.31% 100.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.4300 2.3000 2.2400 2.2100 2.7400 2.5500 2.4600 -
P/RPS 4.36 4.64 4.14 5.41 7.00 7.61 5.66 -15.98%
  QoQ % -6.03% 12.08% -23.48% -22.71% -8.02% 34.45% -
  Horiz. % 77.03% 81.98% 73.14% 95.58% 123.67% 134.45% 100.00%
P/EPS 37.67 34.28 27.02 149.10 258.49 54.84 25.49 29.77%
  QoQ % 9.89% 26.87% -81.88% -42.32% 371.35% 115.14% -
  Horiz. % 147.78% 134.48% 106.00% 584.94% 1,014.08% 215.14% 100.00%
EY 2.65 2.92 3.70 0.67 0.39 1.82 3.92 -22.99%
  QoQ % -9.25% -21.08% 452.24% 71.79% -78.57% -53.57% -
  Horiz. % 67.60% 74.49% 94.39% 17.09% 9.95% 46.43% 100.00%
DY 0.00 0.00 0.00 4.52 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 1.22 0.88 1.46 2.21 1.93 1.73 1.53 -14.02%
  QoQ % 38.64% -39.73% -33.94% 14.51% 11.56% 13.07% -
  Horiz. % 79.74% 57.52% 95.42% 144.44% 126.14% 113.07% 100.00%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 18/05/06 23/02/06 24/11/05 26/08/05 27/05/05 25/02/05 26/11/04 -
Price 2.3700 2.4000 2.3500 2.1500 2.3000 2.8200 2.5500 -
P/RPS 4.26 4.84 4.35 5.26 5.88 8.41 5.86 -19.17%
  QoQ % -11.98% 11.26% -17.30% -10.54% -30.08% 43.52% -
  Horiz. % 72.70% 82.59% 74.23% 89.76% 100.34% 143.52% 100.00%
P/EPS 36.74 35.77 28.35 145.06 216.98 60.65 26.42 24.61%
  QoQ % 2.71% 26.17% -80.46% -33.15% 257.76% 129.56% -
  Horiz. % 139.06% 135.39% 107.31% 549.05% 821.27% 229.56% 100.00%
EY 2.72 2.80 3.53 0.69 0.46 1.65 3.78 -19.72%
  QoQ % -2.86% -20.68% 411.59% 50.00% -72.12% -56.35% -
  Horiz. % 71.96% 74.07% 93.39% 18.25% 12.17% 43.65% 100.00%
DY 0.00 0.00 0.00 4.65 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 1.19 0.92 1.53 2.15 1.62 1.91 1.59 -17.58%
  QoQ % 29.35% -39.87% -28.84% 32.72% -15.18% 20.13% -
  Horiz. % 74.84% 57.86% 96.23% 135.22% 101.89% 120.13% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 
Partners & Brokers