Highlights

[YTLCMT] QoQ Quarter Result on 2004-09-30 [#1]

Stock [YTLCMT]: YTL CEMENT BHD
Announcement Date 26-Nov-2004
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2005
Quarter 30-Sep-2004  [#1]
Profit Trend QoQ -     42.81%    YoY -     54.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 198,789 188,184 132,582 157,509 151,032 123,665 108,008 50.24%
  QoQ % 5.64% 41.94% -15.83% 4.29% 22.13% 14.50% -
  Horiz. % 184.05% 174.23% 122.75% 145.83% 139.83% 114.50% 100.00%
PBT 13,332 1,939 21,398 38,706 29,110 23,609 21,341 -26.94%
  QoQ % 587.57% -90.94% -44.72% 32.96% 23.30% 10.63% -
  Horiz. % 62.47% 9.09% 100.27% 181.37% 136.40% 110.63% 100.00%
Tax -6,117 3,157 -3,009 -3,753 -4,634 -2,996 -3,995 32.88%
  QoQ % -293.76% 204.92% 19.82% 19.01% -54.67% 25.01% -
  Horiz. % 153.12% -79.02% 75.32% 93.94% 115.99% 74.99% 100.00%
NP 7,215 5,096 18,389 34,953 24,476 20,613 17,346 -44.31%
  QoQ % 41.58% -72.29% -47.39% 42.81% 18.74% 18.83% -
  Horiz. % 41.59% 29.38% 106.01% 201.50% 141.10% 118.83% 100.00%
NP to SH 7,215 5,096 18,389 34,953 24,476 20,613 17,346 -44.31%
  QoQ % 41.58% -72.29% -47.39% 42.81% 18.74% 18.83% -
  Horiz. % 41.59% 29.38% 106.01% 201.50% 141.10% 118.83% 100.00%
Tax Rate 45.88 % -162.82 % 14.06 % 9.70 % 15.92 % 12.69 % 18.72 % 81.88%
  QoQ % 128.18% -1,258.04% 44.95% -39.07% 25.45% -32.21% -
  Horiz. % 245.09% -869.77% 75.11% 51.82% 85.04% 67.79% 100.00%
Total Cost 191,574 183,088 114,193 122,556 126,556 103,052 90,662 64.74%
  QoQ % 4.63% 60.33% -6.82% -3.16% 22.81% 13.67% -
  Horiz. % 211.31% 201.95% 125.95% 135.18% 139.59% 113.67% 100.00%
Net Worth 486,778 682,767 584,256 581,994 541,466 455,779 408,335 12.44%
  QoQ % -28.71% 16.86% 0.39% 7.48% 18.80% 11.62% -
  Horiz. % 119.21% 167.21% 143.08% 142.53% 132.60% 111.62% 100.00%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 48,677 - - - 18,048 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 269.70% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 674.68 % - % - % - % 73.74 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 914.94% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 486,778 682,767 584,256 581,994 541,466 455,779 408,335 12.44%
  QoQ % -28.71% 16.86% 0.39% 7.48% 18.80% 11.62% -
  Horiz. % 119.21% 167.21% 143.08% 142.53% 132.60% 111.62% 100.00%
NOSH 486,778 480,754 395,462 362,207 180,488 157,111 143,830 125.58%
  QoQ % 1.25% 21.57% 9.18% 100.68% 14.88% 9.23% -
  Horiz. % 338.44% 334.25% 274.95% 251.83% 125.49% 109.23% 100.00%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 3.63 % 2.71 % 13.87 % 22.19 % 16.21 % 16.67 % 16.06 % -62.93%
  QoQ % 33.95% -80.46% -37.49% 36.89% -2.76% 3.80% -
  Horiz. % 22.60% 16.87% 86.36% 138.17% 100.93% 103.80% 100.00%
ROE 1.48 % 0.75 % 3.15 % 6.01 % 4.52 % 4.52 % 4.25 % -50.53%
  QoQ % 97.33% -76.19% -47.59% 32.96% 0.00% 6.35% -
  Horiz. % 34.82% 17.65% 74.12% 141.41% 106.35% 106.35% 100.00%
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 40.84 39.14 33.53 43.49 83.68 78.71 75.09 -33.39%
  QoQ % 4.34% 16.73% -22.90% -48.03% 6.31% 4.82% -
  Horiz. % 54.39% 52.12% 44.65% 57.92% 111.44% 104.82% 100.00%
EPS 1.48 1.06 4.65 9.65 6.78 13.12 12.06 -75.34%
  QoQ % 39.62% -77.20% -51.81% 42.33% -48.32% 8.79% -
  Horiz. % 12.27% 8.79% 38.56% 80.02% 56.22% 108.79% 100.00%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.0000 1.4202 1.4774 1.6068 3.0000 2.9010 2.8390 -50.16%
  QoQ % -29.59% -3.87% -8.05% -46.44% 3.41% 2.18% -
  Horiz. % 35.22% 50.02% 52.04% 56.60% 105.67% 102.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 710,910
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 27.96 26.47 18.65 22.16 21.24 17.40 15.19 50.25%
  QoQ % 5.63% 41.93% -15.84% 4.33% 22.07% 14.55% -
  Horiz. % 184.07% 174.26% 122.78% 145.89% 139.83% 114.55% 100.00%
EPS 1.01 0.72 2.59 4.92 3.44 2.90 2.44 -44.49%
  QoQ % 40.28% -72.20% -47.36% 43.02% 18.62% 18.85% -
  Horiz. % 41.39% 29.51% 106.15% 201.64% 140.98% 118.85% 100.00%
DPS 6.85 0.00 0.00 0.00 2.54 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 269.69% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.6847 0.9604 0.8218 0.8187 0.7617 0.6411 0.5744 12.44%
  QoQ % -28.71% 16.87% 0.38% 7.48% 18.81% 11.61% -
  Horiz. % 119.20% 167.20% 143.07% 142.53% 132.61% 111.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.2100 2.7400 2.5500 2.4600 4.7600 5.0500 5.0000 -
P/RPS 5.41 7.00 7.61 5.66 5.69 6.42 6.66 -12.95%
  QoQ % -22.71% -8.02% 34.45% -0.53% -11.37% -3.60% -
  Horiz. % 81.23% 105.11% 114.26% 84.98% 85.44% 96.40% 100.00%
P/EPS 149.10 258.49 54.84 25.49 35.10 38.49 41.46 134.91%
  QoQ % -42.32% 371.35% 115.14% -27.38% -8.81% -7.16% -
  Horiz. % 359.62% 623.47% 132.27% 61.48% 84.66% 92.84% 100.00%
EY 0.67 0.39 1.82 3.92 2.85 2.60 2.41 -57.44%
  QoQ % 71.79% -78.57% -53.57% 37.54% 9.62% 7.88% -
  Horiz. % 27.80% 16.18% 75.52% 162.66% 118.26% 107.88% 100.00%
DY 4.52 0.00 0.00 0.00 2.10 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 215.24% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 2.21 1.93 1.73 1.53 1.59 1.74 1.76 16.41%
  QoQ % 14.51% 11.56% 13.07% -3.77% -8.62% -1.14% -
  Horiz. % 125.57% 109.66% 98.30% 86.93% 90.34% 98.86% 100.00%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 27/05/05 25/02/05 26/11/04 26/08/04 27/05/04 26/02/04 -
Price 2.1500 2.3000 2.8200 2.5500 2.3300 4.6000 4.9600 -
P/RPS 5.26 5.88 8.41 5.86 2.78 5.84 6.61 -14.14%
  QoQ % -10.54% -30.08% 43.52% 110.79% -52.40% -11.65% -
  Horiz. % 79.58% 88.96% 127.23% 88.65% 42.06% 88.35% 100.00%
P/EPS 145.06 216.98 60.65 26.42 17.18 35.06 41.13 131.88%
  QoQ % -33.15% 257.76% 129.56% 53.78% -51.00% -14.76% -
  Horiz. % 352.69% 527.55% 147.46% 64.24% 41.77% 85.24% 100.00%
EY 0.69 0.46 1.65 3.78 5.82 2.85 2.43 -56.83%
  QoQ % 50.00% -72.12% -56.35% -35.05% 104.21% 17.28% -
  Horiz. % 28.40% 18.93% 67.90% 155.56% 239.51% 117.28% 100.00%
DY 4.65 0.00 0.00 0.00 4.29 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 108.39% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 2.15 1.62 1.91 1.59 0.78 1.59 1.75 14.72%
  QoQ % 32.72% -15.18% 20.13% 103.85% -50.94% -9.14% -
  Horiz. % 122.86% 92.57% 109.14% 90.86% 44.57% 90.86% 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.
 


 

385  274  558  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 NETX 0.0150.00 
 EFORCE 0.705+0.05 
 ARMADA 0.24+0.01 
 KNM 0.3650.00 
 MYEG 1.68+0.07 
 VSOLAR 0.21-0.02 
 HSI-C5P 0.285+0.015 
 ISTONE 0.2050.00 
 GPACKET 0.525+0.02 
Partners & Brokers