Highlights

[YTLCMT] YoY Cumulative 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 -     9.55%    YoY -     -3.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 1,012,448 833,823 771,125 478,276 362,231 308,393 308,897 21.86%
  YoY % 21.42% 8.13% 61.23% 32.04% 17.46% -0.16% -
  Horiz. % 327.76% 269.94% 249.64% 154.83% 117.27% 99.84% 100.00%
PBT 210,112 161,160 117,408 62,042 71,777 59,832 60,993 22.87%
  YoY % 30.37% 37.26% 89.24% -13.56% 19.96% -1.90% -
  Horiz. % 344.49% 264.23% 192.49% 101.72% 117.68% 98.10% 100.00%
Tax -52,250 -40,551 -10,296 -3,605 -11,192 -10,229 -9,383 33.10%
  YoY % -28.85% -293.85% -185.60% 67.79% -9.41% -9.02% -
  Horiz. % 556.86% 432.18% 109.73% 38.42% 119.28% 109.02% 100.00%
NP 157,862 120,609 107,112 58,437 60,585 49,603 51,610 20.46%
  YoY % 30.89% 12.60% 83.29% -3.55% 22.14% -3.89% -
  Horiz. % 305.87% 233.69% 207.54% 113.23% 117.39% 96.11% 100.00%
NP to SH 140,760 111,936 103,800 58,437 60,585 49,603 51,610 18.18%
  YoY % 25.75% 7.84% 77.63% -3.55% 22.14% -3.89% -
  Horiz. % 272.74% 216.89% 201.12% 113.23% 117.39% 96.11% 100.00%
Tax Rate 24.87 % 25.16 % 8.77 % 5.81 % 15.59 % 17.10 % 15.38 % 8.33%
  YoY % -1.15% 186.89% 50.95% -62.73% -8.83% 11.18% -
  Horiz. % 161.70% 163.59% 57.02% 37.78% 101.37% 111.18% 100.00%
Total Cost 854,586 713,214 664,013 419,839 301,646 258,790 257,287 22.13%
  YoY % 19.82% 7.41% 58.16% 39.18% 16.56% 0.58% -
  Horiz. % 332.15% 277.21% 258.08% 163.18% 117.24% 100.58% 100.00%
Net Worth 1,678,242 1,639,836 967,381 587,347 436,230 345,730 301,535 33.09%
  YoY % 2.34% 69.51% 64.70% 34.64% 26.18% 14.66% -
  Horiz. % 556.57% 543.83% 320.82% 194.79% 144.67% 114.66% 100.00%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 97,120 33,000 - - - - - -
  YoY % 194.30% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 294.30% 100.00% - - - - -
Div Payout % 69.00 % 29.48 % - % - % - % - % - % -
  YoY % 134.06% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 234.06% 100.00% - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 1,678,242 1,639,836 967,381 587,347 436,230 345,730 301,535 33.09%
  YoY % 2.34% 69.51% 64.70% 34.64% 26.18% 14.66% -
  Horiz. % 556.57% 543.83% 320.82% 194.79% 144.67% 114.66% 100.00%
NOSH 647,470 660,000 483,690 413,566 150,372 139,295 139,599 29.11%
  YoY % -1.90% 36.45% 16.96% 175.03% 7.95% -0.22% -
  Horiz. % 463.80% 472.78% 346.48% 296.25% 107.72% 99.78% 100.00%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 15.59 % 14.46 % 13.89 % 12.22 % 16.73 % 16.08 % 16.71 % -1.15%
  YoY % 7.81% 4.10% 13.67% -26.96% 4.04% -3.77% -
  Horiz. % 93.30% 86.54% 83.12% 73.13% 100.12% 96.23% 100.00%
ROE 8.39 % 6.83 % 10.73 % 9.95 % 13.89 % 14.35 % 17.12 % -11.20%
  YoY % 22.84% -36.35% 7.84% -28.37% -3.21% -16.18% -
  Horiz. % 49.01% 39.89% 62.68% 58.12% 81.13% 83.82% 100.00%
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 156.37 126.34 159.43 115.65 240.89 221.40 221.27 -5.62%
  YoY % 23.77% -20.76% 37.86% -51.99% 8.80% 0.06% -
  Horiz. % 70.67% 57.10% 72.05% 52.27% 108.87% 100.06% 100.00%
EPS 21.74 16.96 15.70 14.13 40.29 35.61 36.97 -8.46%
  YoY % 28.18% 8.03% 11.11% -64.93% 13.14% -3.68% -
  Horiz. % 58.80% 45.88% 42.47% 38.22% 108.98% 96.32% 100.00%
DPS 15.00 5.00 0.00 0.00 0.00 0.00 - -
  YoY % 200.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% 100.00% - - - - -
NAPS 2.5920 2.4846 2.0000 1.4202 2.9010 2.4820 2.1600 3.08%
  YoY % 4.32% 24.23% 40.83% -51.04% 16.88% 14.91% -
  Horiz. % 120.00% 115.03% 92.59% 65.75% 134.31% 114.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 710,910
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 142.42 117.29 108.47 67.28 50.95 43.38 43.45 21.86%
  YoY % 21.43% 8.13% 61.22% 32.05% 17.45% -0.16% -
  Horiz. % 327.78% 269.94% 249.64% 154.84% 117.26% 99.84% 100.00%
EPS 19.80 15.75 14.60 8.22 8.52 6.98 7.26 18.18%
  YoY % 25.71% 7.88% 77.62% -3.52% 22.06% -3.86% -
  Horiz. % 272.73% 216.94% 201.10% 113.22% 117.36% 96.14% 100.00%
DPS 13.66 4.64 0.00 0.00 0.00 0.00 - -
  YoY % 194.40% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 294.40% 100.00% - - - - -
NAPS 2.3607 2.3067 1.3608 0.8262 0.6136 0.4863 0.4242 33.09%
  YoY % 2.34% 69.51% 64.71% 34.65% 26.18% 14.64% -
  Horiz. % 556.51% 543.78% 320.79% 194.77% 144.65% 114.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 4.3600 4.3800 2.4300 2.7400 5.0500 2.9200 2.8700 -
P/RPS 2.79 3.47 1.52 2.37 2.10 1.32 1.30 13.56%
  YoY % -19.60% 128.29% -35.86% 12.86% 59.09% 1.54% -
  Horiz. % 214.62% 266.92% 116.92% 182.31% 161.54% 101.54% 100.00%
P/EPS 20.06 25.83 11.32 19.39 12.53 8.20 7.76 17.13%
  YoY % -22.34% 128.18% -41.62% 54.75% 52.80% 5.67% -
  Horiz. % 258.51% 332.86% 145.88% 249.87% 161.47% 105.67% 100.00%
EY 4.99 3.87 8.83 5.16 7.98 12.20 12.88 -14.61%
  YoY % 28.94% -56.17% 71.12% -35.34% -34.59% -5.28% -
  Horiz. % 38.74% 30.05% 68.56% 40.06% 61.96% 94.72% 100.00%
DY 3.44 1.14 0.00 0.00 0.00 0.00 0.00 -
  YoY % 201.75% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 301.75% 100.00% - - - - -
P/NAPS 1.68 1.76 1.22 1.93 1.74 1.18 1.33 3.97%
  YoY % -4.55% 44.26% -36.79% 10.92% 47.46% -11.28% -
  Horiz. % 126.32% 132.33% 91.73% 145.11% 130.83% 88.72% 100.00%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 22/05/08 24/05/07 18/05/06 27/05/05 27/05/04 22/05/03 30/05/02 -
Price 4.7200 5.6500 2.3700 2.3000 4.6000 3.0400 2.8900 -
P/RPS 3.02 4.47 1.49 1.99 1.91 1.37 1.31 14.92%
  YoY % -32.44% 200.00% -25.13% 4.19% 39.42% 4.58% -
  Horiz. % 230.53% 341.22% 113.74% 151.91% 145.80% 104.58% 100.00%
P/EPS 21.71 33.31 11.04 16.28 11.42 8.54 7.82 18.53%
  YoY % -34.82% 201.72% -32.19% 42.56% 33.72% 9.21% -
  Horiz. % 277.62% 425.96% 141.18% 208.18% 146.04% 109.21% 100.00%
EY 4.61 3.00 9.05 6.14 8.76 11.71 12.79 -15.63%
  YoY % 53.67% -66.85% 47.39% -29.91% -25.19% -8.44% -
  Horiz. % 36.04% 23.46% 70.76% 48.01% 68.49% 91.56% 100.00%
DY 3.18 0.88 0.00 0.00 0.00 0.00 0.00 -
  YoY % 261.36% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 361.36% 100.00% - - - - -
P/NAPS 1.82 2.27 1.19 1.62 1.59 1.22 1.34 5.23%
  YoY % -19.82% 90.76% -26.54% 1.89% 30.33% -8.96% -
  Horiz. % 135.82% 169.40% 88.81% 120.90% 118.66% 91.04% 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.
 


 

341  314  515  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.055-0.005 
 VSOLAR 0.150.00 
 HSI-H6P 0.16-0.005 
 MERIDIAN 0.09-0.025 
 SUMATEC 0.0250.00 
 DSONIC 0.895+0.005 
 KHEESAN 0.26+0.06 
 KNM 0.3750.00 
 BJLAND 0.225+0.015 
 HSI-H8E 0.42-0.015 
Partners & Brokers