Highlights

[YTLCMT] YoY Quarter Result on 2003-06-30 [#4]

Stock [YTLCMT]: YTL CEMENT BHD
Announcement Date 28-Aug-2003
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2003
Quarter 30-Jun-2003  [#4]
Profit Trend QoQ -     -11.97%    YoY -     13.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 290,821 198,789 151,032 117,905 112,271 111,469 75,128 25.29%
  YoY % 46.30% 31.62% 28.10% 5.02% 0.72% 48.37% -
  Horiz. % 387.10% 264.60% 201.03% 156.94% 149.44% 148.37% 100.00%
PBT 40,726 13,332 29,110 20,875 19,338 10,024 16,604 16.12%
  YoY % 205.48% -54.20% 39.45% 7.95% 92.92% -39.63% -
  Horiz. % 245.28% 80.29% 175.32% 125.72% 116.47% 60.37% 100.00%
Tax 8,014 -6,117 -4,634 -3,548 -4,071 -6,551 -259 -
  YoY % 231.01% -32.00% -30.61% 12.85% 37.86% -2,429.34% -
  Horiz. % -3,094.21% 2,361.78% 1,789.19% 1,369.88% 1,571.81% 2,529.34% 100.00%
NP 48,740 7,215 24,476 17,327 15,267 3,473 16,345 19.96%
  YoY % 575.54% -70.52% 41.26% 13.49% 339.59% -78.75% -
  Horiz. % 298.20% 44.14% 149.75% 106.01% 93.40% 21.25% 100.00%
NP to SH 34,227 7,215 24,476 17,327 15,267 3,473 16,345 13.10%
  YoY % 374.39% -70.52% 41.26% 13.49% 339.59% -78.75% -
  Horiz. % 209.40% 44.14% 149.75% 106.01% 93.40% 21.25% 100.00%
Tax Rate -19.68 % 45.88 % 15.92 % 17.00 % 21.05 % 65.35 % 1.56 % -
  YoY % -142.89% 188.19% -6.35% -19.24% -67.79% 4,089.10% -
  Horiz. % -1,261.54% 2,941.03% 1,020.51% 1,089.74% 1,349.36% 4,189.10% 100.00%
Total Cost 242,081 191,574 126,556 100,578 97,004 107,996 58,783 26.59%
  YoY % 26.36% 51.37% 25.83% 3.68% -10.18% 83.72% -
  Horiz. % 411.82% 325.90% 215.29% 171.10% 165.02% 183.72% 100.00%
Net Worth 968,687 486,778 541,466 364,835 316,205 261,001 223,065 27.72%
  YoY % 99.00% -10.10% 48.41% 15.38% 21.15% 17.01% -
  Horiz. % 434.26% 218.22% 242.74% 163.56% 141.75% 117.01% 100.00%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 48,434 48,677 18,048 28,096 27,859 7,035 - -
  YoY % -0.50% 169.70% -35.76% 0.85% 296.01% 0.00% -
  Horiz. % 688.47% 691.93% 256.56% 399.38% 396.01% 100.00% -
Div Payout % 141.51 % 674.68 % 73.74 % 162.16 % 182.48 % 202.57 % - % -
  YoY % -79.03% 814.94% -54.53% -11.14% -9.92% 0.00% -
  Horiz. % 69.86% 333.06% 36.40% 80.05% 90.08% 100.00% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 968,687 486,778 541,466 364,835 316,205 261,001 223,065 27.72%
  YoY % 99.00% -10.10% 48.41% 15.38% 21.15% 17.01% -
  Horiz. % 434.26% 218.22% 242.74% 163.56% 141.75% 117.01% 100.00%
NOSH 484,343 486,778 180,488 140,483 139,297 70,350 75,360 36.33%
  YoY % -0.50% 169.70% 28.48% 0.85% 98.00% -6.65% -
  Horiz. % 642.71% 645.94% 239.50% 186.42% 184.84% 93.35% 100.00%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 16.76 % 3.63 % 16.21 % 14.70 % 13.60 % 3.12 % 21.76 % -4.26%
  YoY % 361.71% -77.61% 10.27% 8.09% 335.90% -85.66% -
  Horiz. % 77.02% 16.68% 74.49% 67.56% 62.50% 14.34% 100.00%
ROE 3.53 % 1.48 % 4.52 % 4.75 % 4.83 % 1.33 % 7.33 % -11.46%
  YoY % 138.51% -67.26% -4.84% -1.66% 263.16% -81.86% -
  Horiz. % 48.16% 20.19% 61.66% 64.80% 65.89% 18.14% 100.00%
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 60.04 40.84 83.68 83.93 80.60 158.45 99.69 -8.10%
  YoY % 47.01% -51.20% -0.30% 4.13% -49.13% 58.94% -
  Horiz. % 60.23% 40.97% 83.94% 84.19% 80.85% 158.94% 100.00%
EPS 5.17 1.48 6.78 12.33 10.96 2.47 21.69 -21.25%
  YoY % 249.32% -78.17% -45.01% 12.50% 343.72% -88.61% -
  Horiz. % 23.84% 6.82% 31.26% 56.85% 50.53% 11.39% 100.00%
DPS 10.00 10.00 10.00 20.00 20.00 10.00 0.00 -
  YoY % 0.00% 0.00% -50.00% 0.00% 100.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 200.00% 200.00% 100.00% -
NAPS 2.0000 1.0000 3.0000 2.5970 2.2700 3.7100 2.9600 -6.32%
  YoY % 100.00% -66.67% 15.52% 14.41% -38.81% 25.34% -
  Horiz. % 67.57% 33.78% 101.35% 87.74% 76.69% 125.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 710,910
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 40.91 27.96 21.24 16.59 15.79 15.68 10.57 25.29%
  YoY % 46.32% 31.64% 28.03% 5.07% 0.70% 48.34% -
  Horiz. % 387.04% 264.52% 200.95% 156.95% 149.39% 148.34% 100.00%
EPS 4.81 1.01 3.44 2.44 2.15 0.49 2.30 13.08%
  YoY % 376.24% -70.64% 40.98% 13.49% 338.78% -78.70% -
  Horiz. % 209.13% 43.91% 149.57% 106.09% 93.48% 21.30% 100.00%
DPS 6.81 6.85 2.54 3.95 3.92 0.99 0.00 -
  YoY % -0.58% 169.69% -35.70% 0.77% 295.96% 0.00% -
  Horiz. % 687.88% 691.92% 256.57% 398.99% 395.96% 100.00% -
NAPS 1.3626 0.6847 0.7617 0.5132 0.4448 0.3671 0.3138 27.71%
  YoY % 99.01% -10.11% 48.42% 15.38% 21.17% 16.99% -
  Horiz. % 434.23% 218.20% 242.73% 163.54% 141.75% 116.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 - - -
Price 2.3400 2.2100 4.7600 3.2800 2.8200 0.0000 0.0000 -
P/RPS 3.90 5.41 5.69 3.91 3.50 0.00 0.00 -
  YoY % -27.91% -4.92% 45.52% 11.71% 0.00% 0.00% -
  Horiz. % 111.43% 154.57% 162.57% 111.71% 100.00% - -
P/EPS 33.11 149.10 35.10 26.59 25.73 0.00 0.00 -
  YoY % -77.79% 324.79% 32.00% 3.34% 0.00% 0.00% -
  Horiz. % 128.68% 579.48% 136.42% 103.34% 100.00% - -
EY 3.02 0.67 2.85 3.76 3.89 0.00 0.00 -
  YoY % 350.75% -76.49% -24.20% -3.34% 0.00% 0.00% -
  Horiz. % 77.63% 17.22% 73.26% 96.66% 100.00% - -
DY 4.27 4.52 2.10 6.10 7.09 0.00 0.00 -
  YoY % -5.53% 115.24% -65.57% -13.96% 0.00% 0.00% -
  Horiz. % 60.23% 63.75% 29.62% 86.04% 100.00% - -
P/NAPS 1.17 2.21 1.59 1.26 1.24 0.00 0.00 -
  YoY % -47.06% 38.99% 26.19% 1.61% 0.00% 0.00% -
  Horiz. % 94.35% 178.23% 128.23% 101.61% 100.00% - -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 24/08/06 26/08/05 26/08/04 28/08/03 29/08/02 - - -
Price 2.4200 2.1500 2.3300 4.3000 2.7800 0.0000 0.0000 -
P/RPS 4.03 5.26 2.78 5.12 3.45 0.00 0.00 -
  YoY % -23.38% 89.21% -45.70% 48.41% 0.00% 0.00% -
  Horiz. % 116.81% 152.46% 80.58% 148.41% 100.00% - -
P/EPS 34.25 145.06 17.18 34.86 25.36 0.00 0.00 -
  YoY % -76.39% 744.35% -50.72% 37.46% 0.00% 0.00% -
  Horiz. % 135.06% 572.00% 67.74% 137.46% 100.00% - -
EY 2.92 0.69 5.82 2.87 3.94 0.00 0.00 -
  YoY % 323.19% -88.14% 102.79% -27.16% 0.00% 0.00% -
  Horiz. % 74.11% 17.51% 147.72% 72.84% 100.00% - -
DY 4.13 4.65 4.29 4.65 7.19 0.00 0.00 -
  YoY % -11.18% 8.39% -7.74% -35.33% 0.00% 0.00% -
  Horiz. % 57.44% 64.67% 59.67% 64.67% 100.00% - -
P/NAPS 1.21 2.15 0.78 1.66 1.22 0.00 0.00 -
  YoY % -43.72% 175.64% -53.01% 36.07% 0.00% 0.00% -
  Horiz. % 99.18% 176.23% 63.93% 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.
 


 

153  128  419  1588 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.50+0.02 
 TANCO 0.075+0.005 
 AAX 0.175+0.01 
 VELESTO 0.39+0.005 
 RSAWIT 0.175+0.025 
 DGB 0.175+0.005 
 NETX 0.020.00 
 SPRING 0.24-0.005 
 SAPNRG-WA 0.1350.00 
Partners & Brokers