Highlights

[YTLCMT] YoY Quarter Result on 2004-06-30 [#4]

Stock [YTLCMT]: YTL CEMENT BHD
Announcement Date 26-Aug-2004
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2004
Quarter 30-Jun-2004  [#4]
Profit Trend QoQ -     18.74%    YoY -     41.26%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 316,218 290,821 198,789 151,032 117,905 112,271 111,469 18.97%
  YoY % 8.73% 46.30% 31.62% 28.10% 5.02% 0.72% -
  Horiz. % 283.68% 260.90% 178.34% 135.49% 105.77% 100.72% 100.00%
PBT 75,108 40,726 13,332 29,110 20,875 19,338 10,024 39.86%
  YoY % 84.42% 205.48% -54.20% 39.45% 7.95% 92.92% -
  Horiz. % 749.28% 406.28% 133.00% 290.40% 208.25% 192.92% 100.00%
Tax -18,283 8,014 -6,117 -4,634 -3,548 -4,071 -6,551 18.65%
  YoY % -328.14% 231.01% -32.00% -30.61% 12.85% 37.86% -
  Horiz. % 279.09% -122.33% 93.38% 70.74% 54.16% 62.14% 100.00%
NP 56,825 48,740 7,215 24,476 17,327 15,267 3,473 59.30%
  YoY % 16.59% 575.54% -70.52% 41.26% 13.49% 339.59% -
  Horiz. % 1,636.19% 1,403.40% 207.75% 704.75% 498.91% 439.59% 100.00%
NP to SH 48,337 34,227 7,215 24,476 17,327 15,267 3,473 55.06%
  YoY % 41.22% 374.39% -70.52% 41.26% 13.49% 339.59% -
  Horiz. % 1,391.79% 985.52% 207.75% 704.75% 498.91% 439.59% 100.00%
Tax Rate 24.34 % -19.68 % 45.88 % 15.92 % 17.00 % 21.05 % 65.35 % -15.17%
  YoY % 223.68% -142.89% 188.19% -6.35% -19.24% -67.79% -
  Horiz. % 37.25% -30.11% 70.21% 24.36% 26.01% 32.21% 100.00%
Total Cost 259,393 242,081 191,574 126,556 100,578 97,004 107,996 15.72%
  YoY % 7.15% 26.36% 51.37% 25.83% 3.68% -10.18% -
  Horiz. % 240.19% 224.16% 177.39% 117.19% 93.13% 89.82% 100.00%
Net Worth 1,301,931 968,687 486,778 541,466 364,835 316,205 261,001 30.70%
  YoY % 34.40% 99.00% -10.10% 48.41% 15.38% 21.15% -
  Horiz. % 498.82% 371.14% 186.50% 207.46% 139.78% 121.15% 100.00%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 65,096 48,434 48,677 18,048 28,096 27,859 7,035 44.87%
  YoY % 34.40% -0.50% 169.70% -35.76% 0.85% 296.01% -
  Horiz. % 925.31% 688.47% 691.93% 256.56% 399.38% 396.01% 100.00%
Div Payout % 134.67 % 141.51 % 674.68 % 73.74 % 162.16 % 182.48 % 202.57 % -6.58%
  YoY % -4.83% -79.03% 814.94% -54.53% -11.14% -9.92% -
  Horiz. % 66.48% 69.86% 333.06% 36.40% 80.05% 90.08% 100.00%
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 1,301,931 968,687 486,778 541,466 364,835 316,205 261,001 30.70%
  YoY % 34.40% 99.00% -10.10% 48.41% 15.38% 21.15% -
  Horiz. % 498.82% 371.14% 186.50% 207.46% 139.78% 121.15% 100.00%
NOSH 650,965 484,343 486,778 180,488 140,483 139,297 70,350 44.87%
  YoY % 34.40% -0.50% 169.70% 28.48% 0.85% 98.00% -
  Horiz. % 925.31% 688.47% 691.93% 256.56% 199.69% 198.00% 100.00%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 17.97 % 16.76 % 3.63 % 16.21 % 14.70 % 13.60 % 3.12 % 33.87%
  YoY % 7.22% 361.71% -77.61% 10.27% 8.09% 335.90% -
  Horiz. % 575.96% 537.18% 116.35% 519.55% 471.15% 435.90% 100.00%
ROE 3.71 % 3.53 % 1.48 % 4.52 % 4.75 % 4.83 % 1.33 % 18.64%
  YoY % 5.10% 138.51% -67.26% -4.84% -1.66% 263.16% -
  Horiz. % 278.95% 265.41% 111.28% 339.85% 357.14% 363.16% 100.00%
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 48.58 60.04 40.84 83.68 83.93 80.60 158.45 -17.88%
  YoY % -19.09% 47.01% -51.20% -0.30% 4.13% -49.13% -
  Horiz. % 30.66% 37.89% 25.77% 52.81% 52.97% 50.87% 100.00%
EPS 7.42 5.17 1.48 6.78 12.33 10.96 2.47 20.11%
  YoY % 43.52% 249.32% -78.17% -45.01% 12.50% 343.72% -
  Horiz. % 300.40% 209.31% 59.92% 274.49% 499.19% 443.72% 100.00%
DPS 10.00 10.00 10.00 10.00 20.00 20.00 10.00 -
  YoY % 0.00% 0.00% 0.00% -50.00% 0.00% 100.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 200.00% 200.00% 100.00%
NAPS 2.0000 2.0000 1.0000 3.0000 2.5970 2.2700 3.7100 -9.78%
  YoY % 0.00% 100.00% -66.67% 15.52% 14.41% -38.81% -
  Horiz. % 53.91% 53.91% 26.95% 80.86% 70.00% 61.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 710,910
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 44.48 40.91 27.96 21.24 16.59 15.79 15.68 18.97%
  YoY % 8.73% 46.32% 31.64% 28.03% 5.07% 0.70% -
  Horiz. % 283.67% 260.91% 178.32% 135.46% 105.80% 100.70% 100.00%
EPS 6.80 4.81 1.01 3.44 2.44 2.15 0.49 54.99%
  YoY % 41.37% 376.24% -70.64% 40.98% 13.49% 338.78% -
  Horiz. % 1,387.76% 981.63% 206.12% 702.04% 497.96% 438.78% 100.00%
DPS 9.16 6.81 6.85 2.54 3.95 3.92 0.99 44.87%
  YoY % 34.51% -0.58% 169.69% -35.70% 0.77% 295.96% -
  Horiz. % 925.25% 687.88% 691.92% 256.57% 398.99% 395.96% 100.00%
NAPS 1.8314 1.3626 0.6847 0.7617 0.5132 0.4448 0.3671 30.70%
  YoY % 34.40% 99.01% -10.11% 48.42% 15.38% 21.17% -
  Horiz. % 498.88% 371.18% 186.52% 207.49% 139.80% 121.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 - -
Price 5.7500 2.3400 2.2100 4.7600 3.2800 2.8200 0.0000 -
P/RPS 11.84 3.90 5.41 5.69 3.91 3.50 0.00 -
  YoY % 203.59% -27.91% -4.92% 45.52% 11.71% 0.00% -
  Horiz. % 338.29% 111.43% 154.57% 162.57% 111.71% 100.00% -
P/EPS 77.44 33.11 149.10 35.10 26.59 25.73 0.00 -
  YoY % 133.89% -77.79% 324.79% 32.00% 3.34% 0.00% -
  Horiz. % 300.97% 128.68% 579.48% 136.42% 103.34% 100.00% -
EY 1.29 3.02 0.67 2.85 3.76 3.89 0.00 -
  YoY % -57.28% 350.75% -76.49% -24.20% -3.34% 0.00% -
  Horiz. % 33.16% 77.63% 17.22% 73.26% 96.66% 100.00% -
DY 1.74 4.27 4.52 2.10 6.10 7.09 0.00 -
  YoY % -59.25% -5.53% 115.24% -65.57% -13.96% 0.00% -
  Horiz. % 24.54% 60.23% 63.75% 29.62% 86.04% 100.00% -
P/NAPS 2.88 1.17 2.21 1.59 1.26 1.24 0.00 -
  YoY % 146.15% -47.06% 38.99% 26.19% 1.61% 0.00% -
  Horiz. % 232.26% 94.35% 178.23% 128.23% 101.61% 100.00% -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 23/08/07 24/08/06 26/08/05 26/08/04 28/08/03 29/08/02 - -
Price 4.9000 2.4200 2.1500 2.3300 4.3000 2.7800 0.0000 -
P/RPS 10.09 4.03 5.26 2.78 5.12 3.45 0.00 -
  YoY % 150.37% -23.38% 89.21% -45.70% 48.41% 0.00% -
  Horiz. % 292.46% 116.81% 152.46% 80.58% 148.41% 100.00% -
P/EPS 65.99 34.25 145.06 17.18 34.86 25.36 0.00 -
  YoY % 92.67% -76.39% 744.35% -50.72% 37.46% 0.00% -
  Horiz. % 260.21% 135.06% 572.00% 67.74% 137.46% 100.00% -
EY 1.52 2.92 0.69 5.82 2.87 3.94 0.00 -
  YoY % -47.95% 323.19% -88.14% 102.79% -27.16% 0.00% -
  Horiz. % 38.58% 74.11% 17.51% 147.72% 72.84% 100.00% -
DY 2.04 4.13 4.65 4.29 4.65 7.19 0.00 -
  YoY % -50.61% -11.18% 8.39% -7.74% -35.33% 0.00% -
  Horiz. % 28.37% 57.44% 64.67% 59.67% 64.67% 100.00% -
P/NAPS 2.45 1.21 2.15 0.78 1.66 1.22 0.00 -
  YoY % 102.48% -43.72% 175.64% -53.01% 36.07% 0.00% -
  Horiz. % 200.82% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 
Partners & Brokers