Highlights

[YTLCMT] QoQ Quarter Result on 2004-12-31 [#2]

Stock [YTLCMT]: YTL CEMENT BHD
Announcement Date 25-Feb-2005
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2005
Quarter 31-Dec-2004  [#2]
Profit Trend QoQ -     -47.39%    YoY -     6.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 261,236 198,789 188,184 132,582 157,509 151,032 123,665 64.56%
  QoQ % 31.41% 5.64% 41.94% -15.83% 4.29% 22.13% -
  Horiz. % 211.24% 160.75% 152.17% 107.21% 127.37% 122.13% 100.00%
PBT 45,126 13,332 1,939 21,398 38,706 29,110 23,609 53.96%
  QoQ % 238.48% 587.57% -90.94% -44.72% 32.96% 23.30% -
  Horiz. % 191.14% 56.47% 8.21% 90.63% 163.95% 123.30% 100.00%
Tax -2,714 -6,117 3,157 -3,009 -3,753 -4,634 -2,996 -6.37%
  QoQ % 55.63% -293.76% 204.92% 19.82% 19.01% -54.67% -
  Horiz. % 90.59% 204.17% -105.37% 100.43% 125.27% 154.67% 100.00%
NP 42,412 7,215 5,096 18,389 34,953 24,476 20,613 61.70%
  QoQ % 487.83% 41.58% -72.29% -47.39% 42.81% 18.74% -
  Horiz. % 205.75% 35.00% 24.72% 89.21% 169.57% 118.74% 100.00%
NP to SH 40,066 7,215 5,096 18,389 34,953 24,476 20,613 55.69%
  QoQ % 455.32% 41.58% -72.29% -47.39% 42.81% 18.74% -
  Horiz. % 194.37% 35.00% 24.72% 89.21% 169.57% 118.74% 100.00%
Tax Rate 6.01 % 45.88 % -162.82 % 14.06 % 9.70 % 15.92 % 12.69 % -39.21%
  QoQ % -86.90% 128.18% -1,258.04% 44.95% -39.07% 25.45% -
  Horiz. % 47.36% 361.54% -1,283.06% 110.80% 76.44% 125.45% 100.00%
Total Cost 218,824 191,574 183,088 114,193 122,556 126,556 103,052 65.13%
  QoQ % 14.22% 4.63% 60.33% -6.82% -3.16% 22.81% -
  Horiz. % 212.34% 185.90% 177.67% 110.81% 118.93% 122.81% 100.00%
Net Worth 740,906 486,778 682,767 584,256 581,994 541,466 455,779 38.21%
  QoQ % 52.21% -28.71% 16.86% 0.39% 7.48% 18.80% -
  Horiz. % 162.56% 106.80% 149.80% 128.19% 127.69% 118.80% 100.00%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 48,677 - - - 18,048 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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. % 0.00% 914.94% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 740,906 486,778 682,767 584,256 581,994 541,466 455,779 38.21%
  QoQ % 52.21% -28.71% 16.86% 0.39% 7.48% 18.80% -
  Horiz. % 162.56% 106.80% 149.80% 128.19% 127.69% 118.80% 100.00%
NOSH 483,305 486,778 480,754 395,462 362,207 180,488 157,111 111.37%
  QoQ % -0.71% 1.25% 21.57% 9.18% 100.68% 14.88% -
  Horiz. % 307.62% 309.83% 306.00% 251.71% 230.54% 114.88% 100.00%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 16.24 % 3.63 % 2.71 % 13.87 % 22.19 % 16.21 % 16.67 % -1.73%
  QoQ % 347.38% 33.95% -80.46% -37.49% 36.89% -2.76% -
  Horiz. % 97.42% 21.78% 16.26% 83.20% 133.11% 97.24% 100.00%
ROE 5.41 % 1.48 % 0.75 % 3.15 % 6.01 % 4.52 % 4.52 % 12.72%
  QoQ % 265.54% 97.33% -76.19% -47.59% 32.96% 0.00% -
  Horiz. % 119.69% 32.74% 16.59% 69.69% 132.96% 100.00% 100.00%
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 54.05 40.84 39.14 33.53 43.49 83.68 78.71 -22.15%
  QoQ % 32.35% 4.34% 16.73% -22.90% -48.03% 6.31% -
  Horiz. % 68.67% 51.89% 49.73% 42.60% 55.25% 106.31% 100.00%
EPS 8.29 1.48 1.06 4.65 9.65 6.78 13.12 -26.35%
  QoQ % 460.14% 39.62% -77.20% -51.81% 42.33% -48.32% -
  Horiz. % 63.19% 11.28% 8.08% 35.44% 73.55% 51.68% 100.00%
DPS 0.00 10.00 0.00 0.00 0.00 10.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.5330 1.0000 1.4202 1.4774 1.6068 3.0000 2.9010 -34.61%
  QoQ % 53.30% -29.59% -3.87% -8.05% -46.44% 3.41% -
  Horiz. % 52.84% 34.47% 48.96% 50.93% 55.39% 103.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 710,910
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 36.75 27.96 26.47 18.65 22.16 21.24 17.40 64.54%
  QoQ % 31.44% 5.63% 41.93% -15.84% 4.33% 22.07% -
  Horiz. % 211.21% 160.69% 152.13% 107.18% 127.36% 122.07% 100.00%
EPS 5.64 1.01 0.72 2.59 4.92 3.44 2.90 55.74%
  QoQ % 458.42% 40.28% -72.20% -47.36% 43.02% 18.62% -
  Horiz. % 194.48% 34.83% 24.83% 89.31% 169.66% 118.62% 100.00%
DPS 0.00 6.85 0.00 0.00 0.00 2.54 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 269.69% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.0422 0.6847 0.9604 0.8218 0.8187 0.7617 0.6411 38.21%
  QoQ % 52.21% -28.71% 16.87% 0.38% 7.48% 18.81% -
  Horiz. % 162.56% 106.80% 149.81% 128.19% 127.70% 118.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.2400 2.2100 2.7400 2.5500 2.4600 4.7600 5.0500 -
P/RPS 4.14 5.41 7.00 7.61 5.66 5.69 6.42 -25.34%
  QoQ % -23.48% -22.71% -8.02% 34.45% -0.53% -11.37% -
  Horiz. % 64.49% 84.27% 109.03% 118.54% 88.16% 88.63% 100.00%
P/EPS 27.02 149.10 258.49 54.84 25.49 35.10 38.49 -21.00%
  QoQ % -81.88% -42.32% 371.35% 115.14% -27.38% -8.81% -
  Horiz. % 70.20% 387.37% 671.58% 142.48% 66.22% 91.19% 100.00%
EY 3.70 0.67 0.39 1.82 3.92 2.85 2.60 26.49%
  QoQ % 452.24% 71.79% -78.57% -53.57% 37.54% 9.62% -
  Horiz. % 142.31% 25.77% 15.00% 70.00% 150.77% 109.62% 100.00%
DY 0.00 4.52 0.00 0.00 0.00 2.10 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 215.24% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.46 2.21 1.93 1.73 1.53 1.59 1.74 -11.03%
  QoQ % -33.94% 14.51% 11.56% 13.07% -3.77% -8.62% -
  Horiz. % 83.91% 127.01% 110.92% 99.43% 87.93% 91.38% 100.00%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 26/08/05 27/05/05 25/02/05 26/11/04 26/08/04 27/05/04 -
Price 2.3500 2.1500 2.3000 2.8200 2.5500 2.3300 4.6000 -
P/RPS 4.35 5.26 5.88 8.41 5.86 2.78 5.84 -17.81%
  QoQ % -17.30% -10.54% -30.08% 43.52% 110.79% -52.40% -
  Horiz. % 74.49% 90.07% 100.68% 144.01% 100.34% 47.60% 100.00%
P/EPS 28.35 145.06 216.98 60.65 26.42 17.18 35.06 -13.19%
  QoQ % -80.46% -33.15% 257.76% 129.56% 53.78% -51.00% -
  Horiz. % 80.86% 413.75% 618.88% 172.99% 75.36% 49.00% 100.00%
EY 3.53 0.69 0.46 1.65 3.78 5.82 2.85 15.32%
  QoQ % 411.59% 50.00% -72.12% -56.35% -35.05% 104.21% -
  Horiz. % 123.86% 24.21% 16.14% 57.89% 132.63% 204.21% 100.00%
DY 0.00 4.65 0.00 0.00 0.00 4.29 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 108.39% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.53 2.15 1.62 1.91 1.59 0.78 1.59 -2.53%
  QoQ % -28.84% 32.72% -15.18% 20.13% 103.85% -50.94% -
  Horiz. % 96.23% 135.22% 101.89% 120.13% 100.00% 49.06% 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