Highlights

[YTLCMT] QoQ Quarter Result on 2003-12-31 [#2]

Stock [YTLCMT]: YTL CEMENT BHD
Announcement Date 26-Feb-2004
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2004
Quarter 31-Dec-2003  [#2]
Profit Trend QoQ -     -23.34%    YoY -     8.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 157,509 151,032 123,665 108,008 130,559 117,905 117,681 21.39%
  QoQ % 4.29% 22.13% 14.50% -17.27% 10.73% 0.19% -
  Horiz. % 133.84% 128.34% 105.08% 91.78% 110.94% 100.19% 100.00%
PBT 38,706 29,110 23,609 21,341 26,828 20,875 23,454 39.52%
  QoQ % 32.96% 23.30% 10.63% -20.45% 28.52% -11.00% -
  Horiz. % 165.03% 124.12% 100.66% 90.99% 114.39% 89.00% 100.00%
Tax -3,753 -4,634 -2,996 -3,995 -4,201 -3,548 -3,772 -0.34%
  QoQ % 19.01% -54.67% 25.01% 4.90% -18.40% 5.94% -
  Horiz. % 99.50% 122.85% 79.43% 105.91% 111.37% 94.06% 100.00%
NP 34,953 24,476 20,613 17,346 22,627 17,327 19,682 46.49%
  QoQ % 42.81% 18.74% 18.83% -23.34% 30.59% -11.97% -
  Horiz. % 177.59% 124.36% 104.73% 88.13% 114.96% 88.03% 100.00%
NP to SH 34,953 24,476 20,613 17,346 22,627 17,327 19,682 46.49%
  QoQ % 42.81% 18.74% 18.83% -23.34% 30.59% -11.97% -
  Horiz. % 177.59% 124.36% 104.73% 88.13% 114.96% 88.03% 100.00%
Tax Rate 9.70 % 15.92 % 12.69 % 18.72 % 15.66 % 17.00 % 16.08 % -28.54%
  QoQ % -39.07% 25.45% -32.21% 19.54% -7.88% 5.72% -
  Horiz. % 60.32% 99.00% 78.92% 116.42% 97.39% 105.72% 100.00%
Total Cost 122,556 126,556 103,052 90,662 107,932 100,578 97,999 16.03%
  QoQ % -3.16% 22.81% 13.67% -16.00% 7.31% 2.63% -
  Horiz. % 125.06% 129.14% 105.16% 92.51% 110.14% 102.63% 100.00%
Net Worth 581,994 541,466 455,779 408,335 387,589 364,835 345,723 41.38%
  QoQ % 7.48% 18.80% 11.62% 5.35% 6.24% 5.53% -
  Horiz. % 168.34% 156.62% 131.83% 118.11% 112.11% 105.53% 100.00%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 18,048 - - - 28,096 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 64.24% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 73.74 % - % - % - % 162.16 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 45.47% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 581,994 541,466 455,779 408,335 387,589 364,835 345,723 41.38%
  QoQ % 7.48% 18.80% 11.62% 5.35% 6.24% 5.53% -
  Horiz. % 168.34% 156.62% 131.83% 118.11% 112.11% 105.53% 100.00%
NOSH 362,207 180,488 157,111 143,830 140,890 140,483 139,292 88.77%
  QoQ % 100.68% 14.88% 9.23% 2.09% 0.29% 0.86% -
  Horiz. % 260.03% 129.58% 112.79% 103.26% 101.15% 100.86% 100.00%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 22.19 % 16.21 % 16.67 % 16.06 % 17.33 % 14.70 % 16.72 % 20.70%
  QoQ % 36.89% -2.76% 3.80% -7.33% 17.89% -12.08% -
  Horiz. % 132.72% 96.95% 99.70% 96.05% 103.65% 87.92% 100.00%
ROE 6.01 % 4.52 % 4.52 % 4.25 % 5.84 % 4.75 % 5.69 % 3.70%
  QoQ % 32.96% 0.00% 6.35% -27.23% 22.95% -16.52% -
  Horiz. % 105.62% 79.44% 79.44% 74.69% 102.64% 83.48% 100.00%
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 43.49 83.68 78.71 75.09 92.67 83.93 84.48 -35.69%
  QoQ % -48.03% 6.31% 4.82% -18.97% 10.41% -0.65% -
  Horiz. % 51.48% 99.05% 93.17% 88.88% 109.69% 99.35% 100.00%
EPS 9.65 6.78 13.12 12.06 16.06 12.33 14.13 -22.39%
  QoQ % 42.33% -48.32% 8.79% -24.91% 30.25% -12.74% -
  Horiz. % 68.29% 47.98% 92.85% 85.35% 113.66% 87.26% 100.00%
DPS 0.00 10.00 0.00 0.00 0.00 20.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 50.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.6068 3.0000 2.9010 2.8390 2.7510 2.5970 2.4820 -25.11%
  QoQ % -46.44% 3.41% 2.18% 3.20% 5.93% 4.63% -
  Horiz. % 64.74% 120.87% 116.88% 114.38% 110.84% 104.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 710,910
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 22.16 21.24 17.40 15.19 18.37 16.59 16.55 21.42%
  QoQ % 4.33% 22.07% 14.55% -17.31% 10.73% 0.24% -
  Horiz. % 133.90% 128.34% 105.14% 91.78% 111.00% 100.24% 100.00%
EPS 4.92 3.44 2.90 2.44 3.18 2.44 2.77 46.51%
  QoQ % 43.02% 18.62% 18.85% -23.27% 30.33% -11.91% -
  Horiz. % 177.62% 124.19% 104.69% 88.09% 114.80% 88.09% 100.00%
DPS 0.00 2.54 0.00 0.00 0.00 3.95 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 64.30% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.8187 0.7617 0.6411 0.5744 0.5452 0.5132 0.4863 41.38%
  QoQ % 7.48% 18.81% 11.61% 5.36% 6.24% 5.53% -
  Horiz. % 168.35% 156.63% 131.83% 118.12% 112.11% 105.53% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.4600 4.7600 5.0500 5.0000 4.2000 3.2800 2.9200 -
P/RPS 5.66 5.69 6.42 6.66 4.53 3.91 3.46 38.71%
  QoQ % -0.53% -11.37% -3.60% 47.02% 15.86% 13.01% -
  Horiz. % 163.58% 164.45% 185.55% 192.49% 130.92% 113.01% 100.00%
P/EPS 25.49 35.10 38.49 41.46 26.15 26.59 20.67 14.95%
  QoQ % -27.38% -8.81% -7.16% 58.55% -1.65% 28.64% -
  Horiz. % 123.32% 169.81% 186.21% 200.58% 126.51% 128.64% 100.00%
EY 3.92 2.85 2.60 2.41 3.82 3.76 4.84 -13.08%
  QoQ % 37.54% 9.62% 7.88% -36.91% 1.60% -22.31% -
  Horiz. % 80.99% 58.88% 53.72% 49.79% 78.93% 77.69% 100.00%
DY 0.00 2.10 0.00 0.00 0.00 6.10 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 34.43% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.53 1.59 1.74 1.76 1.53 1.26 1.18 18.85%
  QoQ % -3.77% -8.62% -1.14% 15.03% 21.43% 6.78% -
  Horiz. % 129.66% 134.75% 147.46% 149.15% 129.66% 106.78% 100.00%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 26/08/04 27/05/04 26/02/04 20/11/03 28/08/03 22/05/03 -
Price 2.5500 2.3300 4.6000 4.9600 4.9600 4.3000 3.0400 -
P/RPS 5.86 2.78 5.84 6.61 5.35 5.12 3.60 38.25%
  QoQ % 110.79% -52.40% -11.65% 23.55% 4.49% 42.22% -
  Horiz. % 162.78% 77.22% 162.22% 183.61% 148.61% 142.22% 100.00%
P/EPS 26.42 17.18 35.06 41.13 30.88 34.86 21.51 14.65%
  QoQ % 53.78% -51.00% -14.76% 33.19% -11.42% 62.06% -
  Horiz. % 122.83% 79.87% 162.99% 191.21% 143.56% 162.06% 100.00%
EY 3.78 5.82 2.85 2.43 3.24 2.87 4.65 -12.87%
  QoQ % -35.05% 104.21% 17.28% -25.00% 12.89% -38.28% -
  Horiz. % 81.29% 125.16% 61.29% 52.26% 69.68% 61.72% 100.00%
DY 0.00 4.29 0.00 0.00 0.00 4.65 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 92.26% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.59 0.78 1.59 1.75 1.80 1.66 1.22 19.26%
  QoQ % 103.85% -50.94% -9.14% -2.78% 8.43% 36.07% -
  Horiz. % 130.33% 63.93% 130.33% 143.44% 147.54% 136.07% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers