Highlights

[YTLCMT] QoQ Quarter Result on 2004-03-31 [#3]

Stock [YTLCMT]: YTL CEMENT BHD
Announcement Date 27-May-2004
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2004
Quarter 31-Mar-2004  [#3]
Profit Trend QoQ -     18.83%    YoY -     4.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 132,582 157,509 151,032 123,665 108,008 130,559 117,905 8.10%
  QoQ % -15.83% 4.29% 22.13% 14.50% -17.27% 10.73% -
  Horiz. % 112.45% 133.59% 128.10% 104.89% 91.61% 110.73% 100.00%
PBT 21,398 38,706 29,110 23,609 21,341 26,828 20,875 1.66%
  QoQ % -44.72% 32.96% 23.30% 10.63% -20.45% 28.52% -
  Horiz. % 102.51% 185.42% 139.45% 113.10% 102.23% 128.52% 100.00%
Tax -3,009 -3,753 -4,634 -2,996 -3,995 -4,201 -3,548 -10.36%
  QoQ % 19.82% 19.01% -54.67% 25.01% 4.90% -18.40% -
  Horiz. % 84.81% 105.78% 130.61% 84.44% 112.60% 118.40% 100.00%
NP 18,389 34,953 24,476 20,613 17,346 22,627 17,327 4.03%
  QoQ % -47.39% 42.81% 18.74% 18.83% -23.34% 30.59% -
  Horiz. % 106.13% 201.73% 141.26% 118.96% 100.11% 130.59% 100.00%
NP to SH 18,389 34,953 24,476 20,613 17,346 22,627 17,327 4.03%
  QoQ % -47.39% 42.81% 18.74% 18.83% -23.34% 30.59% -
  Horiz. % 106.13% 201.73% 141.26% 118.96% 100.11% 130.59% 100.00%
Tax Rate 14.06 % 9.70 % 15.92 % 12.69 % 18.72 % 15.66 % 17.00 % -11.84%
  QoQ % 44.95% -39.07% 25.45% -32.21% 19.54% -7.88% -
  Horiz. % 82.71% 57.06% 93.65% 74.65% 110.12% 92.12% 100.00%
Total Cost 114,193 122,556 126,556 103,052 90,662 107,932 100,578 8.79%
  QoQ % -6.82% -3.16% 22.81% 13.67% -16.00% 7.31% -
  Horiz. % 113.54% 121.85% 125.83% 102.46% 90.14% 107.31% 100.00%
Net Worth 584,256 581,994 541,466 455,779 408,335 387,589 364,835 36.68%
  QoQ % 0.39% 7.48% 18.80% 11.62% 5.35% 6.24% -
  Horiz. % 160.14% 159.52% 148.41% 124.93% 111.92% 106.24% 100.00%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - 18,048 - - - 28,096 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 45.47% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 584,256 581,994 541,466 455,779 408,335 387,589 364,835 36.68%
  QoQ % 0.39% 7.48% 18.80% 11.62% 5.35% 6.24% -
  Horiz. % 160.14% 159.52% 148.41% 124.93% 111.92% 106.24% 100.00%
NOSH 395,462 362,207 180,488 157,111 143,830 140,890 140,483 98.74%
  QoQ % 9.18% 100.68% 14.88% 9.23% 2.09% 0.29% -
  Horiz. % 281.50% 257.83% 128.48% 111.84% 102.38% 100.29% 100.00%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 13.87 % 22.19 % 16.21 % 16.67 % 16.06 % 17.33 % 14.70 % -3.78%
  QoQ % -37.49% 36.89% -2.76% 3.80% -7.33% 17.89% -
  Horiz. % 94.35% 150.95% 110.27% 113.40% 109.25% 117.89% 100.00%
ROE 3.15 % 6.01 % 4.52 % 4.52 % 4.25 % 5.84 % 4.75 % -23.86%
  QoQ % -47.59% 32.96% 0.00% 6.35% -27.23% 22.95% -
  Horiz. % 66.32% 126.53% 95.16% 95.16% 89.47% 122.95% 100.00%
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 33.53 43.49 83.68 78.71 75.09 92.67 83.93 -45.61%
  QoQ % -22.90% -48.03% 6.31% 4.82% -18.97% 10.41% -
  Horiz. % 39.95% 51.82% 99.70% 93.78% 89.47% 110.41% 100.00%
EPS 4.65 9.65 6.78 13.12 12.06 16.06 12.33 -47.65%
  QoQ % -51.81% 42.33% -48.32% 8.79% -24.91% 30.25% -
  Horiz. % 37.71% 78.26% 54.99% 106.41% 97.81% 130.25% 100.00%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 20.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 50.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.4774 1.6068 3.0000 2.9010 2.8390 2.7510 2.5970 -31.23%
  QoQ % -8.05% -46.44% 3.41% 2.18% 3.20% 5.93% -
  Horiz. % 56.89% 61.87% 115.52% 111.71% 109.32% 105.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 710,910
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 18.65 22.16 21.24 17.40 15.19 18.37 16.59 8.08%
  QoQ % -15.84% 4.33% 22.07% 14.55% -17.31% 10.73% -
  Horiz. % 112.42% 133.57% 128.03% 104.88% 91.56% 110.73% 100.00%
EPS 2.59 4.92 3.44 2.90 2.44 3.18 2.44 4.04%
  QoQ % -47.36% 43.02% 18.62% 18.85% -23.27% 30.33% -
  Horiz. % 106.15% 201.64% 140.98% 118.85% 100.00% 130.33% 100.00%
DPS 0.00 0.00 2.54 0.00 0.00 0.00 3.95 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 64.30% 0.00% 0.00% 0.00% 100.00%
NAPS 0.8218 0.8187 0.7617 0.6411 0.5744 0.5452 0.5132 36.68%
  QoQ % 0.38% 7.48% 18.81% 11.61% 5.36% 6.24% -
  Horiz. % 160.13% 159.53% 148.42% 124.92% 111.93% 106.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.5500 2.4600 4.7600 5.0500 5.0000 4.2000 3.2800 -
P/RPS 7.61 5.66 5.69 6.42 6.66 4.53 3.91 55.57%
  QoQ % 34.45% -0.53% -11.37% -3.60% 47.02% 15.86% -
  Horiz. % 194.63% 144.76% 145.52% 164.19% 170.33% 115.86% 100.00%
P/EPS 54.84 25.49 35.10 38.49 41.46 26.15 26.59 61.67%
  QoQ % 115.14% -27.38% -8.81% -7.16% 58.55% -1.65% -
  Horiz. % 206.24% 95.86% 132.00% 144.75% 155.92% 98.35% 100.00%
EY 1.82 3.92 2.85 2.60 2.41 3.82 3.76 -38.22%
  QoQ % -53.57% 37.54% 9.62% 7.88% -36.91% 1.60% -
  Horiz. % 48.40% 104.26% 75.80% 69.15% 64.10% 101.60% 100.00%
DY 0.00 0.00 2.10 0.00 0.00 0.00 6.10 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 34.43% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.73 1.53 1.59 1.74 1.76 1.53 1.26 23.41%
  QoQ % 13.07% -3.77% -8.62% -1.14% 15.03% 21.43% -
  Horiz. % 137.30% 121.43% 126.19% 138.10% 139.68% 121.43% 100.00%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 26/11/04 26/08/04 27/05/04 26/02/04 20/11/03 28/08/03 -
Price 2.8200 2.5500 2.3300 4.6000 4.9600 4.9600 4.3000 -
P/RPS 8.41 5.86 2.78 5.84 6.61 5.35 5.12 39.01%
  QoQ % 43.52% 110.79% -52.40% -11.65% 23.55% 4.49% -
  Horiz. % 164.26% 114.45% 54.30% 114.06% 129.10% 104.49% 100.00%
P/EPS 60.65 26.42 17.18 35.06 41.13 30.88 34.86 44.41%
  QoQ % 129.56% 53.78% -51.00% -14.76% 33.19% -11.42% -
  Horiz. % 173.98% 75.79% 49.28% 100.57% 117.99% 88.58% 100.00%
EY 1.65 3.78 5.82 2.85 2.43 3.24 2.87 -30.74%
  QoQ % -56.35% -35.05% 104.21% 17.28% -25.00% 12.89% -
  Horiz. % 57.49% 131.71% 202.79% 99.30% 84.67% 112.89% 100.00%
DY 0.00 0.00 4.29 0.00 0.00 0.00 4.65 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 92.26% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.91 1.59 0.78 1.59 1.75 1.80 1.66 9.76%
  QoQ % 20.13% 103.85% -50.94% -9.14% -2.78% 8.43% -
  Horiz. % 115.06% 95.78% 46.99% 95.78% 105.42% 108.43% 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.
 


 

266  229  588  1099 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 EFORCE 0.725+0.07 
 KNM 0.375+0.01 
 GPACKET 0.525+0.02 
 MYEG 1.68+0.07 
 HSI-C5P 0.275+0.005 
 VSOLAR 0.22-0.01 
 ISTONE 0.2050.00 
 ARMADA 0.230.00 
 HSI-C5J 0.10+0.005 
Partners & Brokers