Highlights

[YTLCMT] QoQ Quarter Result on 2005-03-31 [#3]

Stock [YTLCMT]: YTL CEMENT BHD
Announcement Date 27-May-2005
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2005
Quarter 31-Mar-2005  [#3]
Profit Trend QoQ -     -72.29%    YoY -     -75.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 240,195 261,236 198,789 188,184 132,582 157,509 151,032 36.13%
  QoQ % -8.05% 31.41% 5.64% 41.94% -15.83% 4.29% -
  Horiz. % 159.04% 172.97% 131.62% 124.60% 87.78% 104.29% 100.00%
PBT 35,901 45,126 13,332 1,939 21,398 38,706 29,110 14.96%
  QoQ % -20.44% 238.48% 587.57% -90.94% -44.72% 32.96% -
  Horiz. % 123.33% 155.02% 45.80% 6.66% 73.51% 132.96% 100.00%
Tax -3,075 -2,714 -6,117 3,157 -3,009 -3,753 -4,634 -23.87%
  QoQ % -13.30% 55.63% -293.76% 204.92% 19.82% 19.01% -
  Horiz. % 66.36% 58.57% 132.00% -68.13% 64.93% 80.99% 100.00%
NP 32,826 42,412 7,215 5,096 18,389 34,953 24,476 21.55%
  QoQ % -22.60% 487.83% 41.58% -72.29% -47.39% 42.81% -
  Horiz. % 134.12% 173.28% 29.48% 20.82% 75.13% 142.81% 100.00%
NP to SH 32,491 40,066 7,215 5,096 18,389 34,953 24,476 20.72%
  QoQ % -18.91% 455.32% 41.58% -72.29% -47.39% 42.81% -
  Horiz. % 132.75% 163.70% 29.48% 20.82% 75.13% 142.81% 100.00%
Tax Rate 8.57 % 6.01 % 45.88 % -162.82 % 14.06 % 9.70 % 15.92 % -33.75%
  QoQ % 42.60% -86.90% 128.18% -1,258.04% 44.95% -39.07% -
  Horiz. % 53.83% 37.75% 288.19% -1,022.74% 88.32% 60.93% 100.00%
Total Cost 207,369 218,824 191,574 183,088 114,193 122,556 126,556 38.86%
  QoQ % -5.23% 14.22% 4.63% 60.33% -6.82% -3.16% -
  Horiz. % 163.86% 172.91% 151.37% 144.67% 90.23% 96.84% 100.00%
Net Worth 1,264,776 740,906 486,778 682,767 584,256 581,994 541,466 75.78%
  QoQ % 70.71% 52.21% -28.71% 16.86% 0.39% 7.48% -
  Horiz. % 233.58% 136.83% 89.90% 126.10% 107.90% 107.48% 100.00%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - 48,677 - - - 18,048 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 914.94% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 1,264,776 740,906 486,778 682,767 584,256 581,994 541,466 75.78%
  QoQ % 70.71% 52.21% -28.71% 16.86% 0.39% 7.48% -
  Horiz. % 233.58% 136.83% 89.90% 126.10% 107.90% 107.48% 100.00%
NOSH 484,217 483,305 486,778 480,754 395,462 362,207 180,488 92.73%
  QoQ % 0.19% -0.71% 1.25% 21.57% 9.18% 100.68% -
  Horiz. % 268.28% 267.78% 269.70% 266.36% 219.11% 200.68% 100.00%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 13.67 % 16.24 % 3.63 % 2.71 % 13.87 % 22.19 % 16.21 % -10.71%
  QoQ % -15.83% 347.38% 33.95% -80.46% -37.49% 36.89% -
  Horiz. % 84.33% 100.19% 22.39% 16.72% 85.56% 136.89% 100.00%
ROE 2.57 % 5.41 % 1.48 % 0.75 % 3.15 % 6.01 % 4.52 % -31.30%
  QoQ % -52.50% 265.54% 97.33% -76.19% -47.59% 32.96% -
  Horiz. % 56.86% 119.69% 32.74% 16.59% 69.69% 132.96% 100.00%
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 49.60 54.05 40.84 39.14 33.53 43.49 83.68 -29.37%
  QoQ % -8.23% 32.35% 4.34% 16.73% -22.90% -48.03% -
  Horiz. % 59.27% 64.59% 48.80% 46.77% 40.07% 51.97% 100.00%
EPS 6.71 8.29 1.48 1.06 4.65 9.65 6.78 -0.69%
  QoQ % -19.06% 460.14% 39.62% -77.20% -51.81% 42.33% -
  Horiz. % 98.97% 122.27% 21.83% 15.63% 68.58% 142.33% 100.00%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 10.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.6120 1.5330 1.0000 1.4202 1.4774 1.6068 3.0000 -8.80%
  QoQ % 70.38% 53.30% -29.59% -3.87% -8.05% -46.44% -
  Horiz. % 87.07% 51.10% 33.33% 47.34% 49.25% 53.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 710,910
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 33.79 36.75 27.96 26.47 18.65 22.16 21.24 36.16%
  QoQ % -8.05% 31.44% 5.63% 41.93% -15.84% 4.33% -
  Horiz. % 159.09% 173.02% 131.64% 124.62% 87.81% 104.33% 100.00%
EPS 4.57 5.64 1.01 0.72 2.59 4.92 3.44 20.79%
  QoQ % -18.97% 458.42% 40.28% -72.20% -47.36% 43.02% -
  Horiz. % 132.85% 163.95% 29.36% 20.93% 75.29% 143.02% 100.00%
DPS 0.00 0.00 6.85 0.00 0.00 0.00 2.54 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 269.69% 0.00% 0.00% 0.00% 100.00%
NAPS 1.7791 1.0422 0.6847 0.9604 0.8218 0.8187 0.7617 75.77%
  QoQ % 70.71% 52.21% -28.71% 16.87% 0.38% 7.48% -
  Horiz. % 233.57% 136.83% 89.89% 126.09% 107.89% 107.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.3000 2.2400 2.2100 2.7400 2.5500 2.4600 4.7600 -
P/RPS 4.64 4.14 5.41 7.00 7.61 5.66 5.69 -12.68%
  QoQ % 12.08% -23.48% -22.71% -8.02% 34.45% -0.53% -
  Horiz. % 81.55% 72.76% 95.08% 123.02% 133.74% 99.47% 100.00%
P/EPS 34.28 27.02 149.10 258.49 54.84 25.49 35.10 -1.56%
  QoQ % 26.87% -81.88% -42.32% 371.35% 115.14% -27.38% -
  Horiz. % 97.66% 76.98% 424.79% 736.44% 156.24% 72.62% 100.00%
EY 2.92 3.70 0.67 0.39 1.82 3.92 2.85 1.63%
  QoQ % -21.08% 452.24% 71.79% -78.57% -53.57% 37.54% -
  Horiz. % 102.46% 129.82% 23.51% 13.68% 63.86% 137.54% 100.00%
DY 0.00 0.00 4.52 0.00 0.00 0.00 2.10 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 215.24% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.88 1.46 2.21 1.93 1.73 1.53 1.59 -32.52%
  QoQ % -39.73% -33.94% 14.51% 11.56% 13.07% -3.77% -
  Horiz. % 55.35% 91.82% 138.99% 121.38% 108.81% 96.23% 100.00%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 24/11/05 26/08/05 27/05/05 25/02/05 26/11/04 26/08/04 -
Price 2.4000 2.3500 2.1500 2.3000 2.8200 2.5500 2.3300 -
P/RPS 4.84 4.35 5.26 5.88 8.41 5.86 2.78 44.58%
  QoQ % 11.26% -17.30% -10.54% -30.08% 43.52% 110.79% -
  Horiz. % 174.10% 156.47% 189.21% 211.51% 302.52% 210.79% 100.00%
P/EPS 35.77 28.35 145.06 216.98 60.65 26.42 17.18 62.84%
  QoQ % 26.17% -80.46% -33.15% 257.76% 129.56% 53.78% -
  Horiz. % 208.21% 165.02% 844.35% 1,262.98% 353.03% 153.78% 100.00%
EY 2.80 3.53 0.69 0.46 1.65 3.78 5.82 -38.52%
  QoQ % -20.68% 411.59% 50.00% -72.12% -56.35% -35.05% -
  Horiz. % 48.11% 60.65% 11.86% 7.90% 28.35% 64.95% 100.00%
DY 0.00 0.00 4.65 0.00 0.00 0.00 4.29 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 108.39% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.92 1.53 2.15 1.62 1.91 1.59 0.78 11.60%
  QoQ % -39.87% -28.84% 32.72% -15.18% 20.13% 103.85% -
  Horiz. % 117.95% 196.15% 275.64% 207.69% 244.87% 203.85% 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