Highlights

[YTLCMT] YoY Quarter Result on 2005-06-30 [#4]

Stock [YTLCMT]: YTL CEMENT BHD
Announcement Date 26-Aug-2005
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2005
Quarter 30-Jun-2005  [#4]
Profit Trend QoQ -     41.58%    YoY -     -70.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 454,460 316,218 290,821 198,789 151,032 117,905 112,271 26.22%
  YoY % 43.72% 8.73% 46.30% 31.62% 28.10% 5.02% -
  Horiz. % 404.79% 281.66% 259.03% 177.06% 134.52% 105.02% 100.00%
PBT 79,937 75,108 40,726 13,332 29,110 20,875 19,338 26.66%
  YoY % 6.43% 84.42% 205.48% -54.20% 39.45% 7.95% -
  Horiz. % 413.37% 388.40% 210.60% 68.94% 150.53% 107.95% 100.00%
Tax -25,750 -18,283 8,014 -6,117 -4,634 -3,548 -4,071 35.95%
  YoY % -40.84% -328.14% 231.01% -32.00% -30.61% 12.85% -
  Horiz. % 632.52% 449.10% -196.86% 150.26% 113.83% 87.15% 100.00%
NP 54,187 56,825 48,740 7,215 24,476 17,327 15,267 23.48%
  YoY % -4.64% 16.59% 575.54% -70.52% 41.26% 13.49% -
  Horiz. % 354.93% 372.21% 319.25% 47.26% 160.32% 113.49% 100.00%
NP to SH 52,479 48,337 34,227 7,215 24,476 17,327 15,267 22.83%
  YoY % 8.57% 41.22% 374.39% -70.52% 41.26% 13.49% -
  Horiz. % 343.74% 316.61% 224.19% 47.26% 160.32% 113.49% 100.00%
Tax Rate 32.21 % 24.34 % -19.68 % 45.88 % 15.92 % 17.00 % 21.05 % 7.34%
  YoY % 32.33% 223.68% -142.89% 188.19% -6.35% -19.24% -
  Horiz. % 153.02% 115.63% -93.49% 217.96% 75.63% 80.76% 100.00%
Total Cost 400,273 259,393 242,081 191,574 126,556 100,578 97,004 26.62%
  YoY % 54.31% 7.15% 26.36% 51.37% 25.83% 3.68% -
  Horiz. % 412.64% 267.40% 249.56% 197.49% 130.46% 103.68% 100.00%
Net Worth 1,293,180 1,301,931 968,687 486,778 541,466 364,835 316,205 26.43%
  YoY % -0.67% 34.40% 99.00% -10.10% 48.41% 15.38% -
  Horiz. % 408.97% 411.74% 306.35% 153.94% 171.24% 115.38% 100.00%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 16,164 65,096 48,434 48,677 18,048 28,096 27,859 -8.67%
  YoY % -75.17% 34.40% -0.50% 169.70% -35.76% 0.85% -
  Horiz. % 58.02% 233.66% 173.85% 174.73% 64.79% 100.85% 100.00%
Div Payout % 30.80 % 134.67 % 141.51 % 674.68 % 73.74 % 162.16 % 182.48 % -25.64%
  YoY % -77.13% -4.83% -79.03% 814.94% -54.53% -11.14% -
  Horiz. % 16.88% 73.80% 77.55% 369.73% 40.41% 88.86% 100.00%
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 1,293,180 1,301,931 968,687 486,778 541,466 364,835 316,205 26.43%
  YoY % -0.67% 34.40% 99.00% -10.10% 48.41% 15.38% -
  Horiz. % 408.97% 411.74% 306.35% 153.94% 171.24% 115.38% 100.00%
NOSH 646,590 650,965 484,343 486,778 180,488 140,483 139,297 29.13%
  YoY % -0.67% 34.40% -0.50% 169.70% 28.48% 0.85% -
  Horiz. % 464.18% 467.32% 347.70% 349.45% 129.57% 100.85% 100.00%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 11.92 % 17.97 % 16.76 % 3.63 % 16.21 % 14.70 % 13.60 % -2.17%
  YoY % -33.67% 7.22% 361.71% -77.61% 10.27% 8.09% -
  Horiz. % 87.65% 132.13% 123.24% 26.69% 119.19% 108.09% 100.00%
ROE 4.06 % 3.71 % 3.53 % 1.48 % 4.52 % 4.75 % 4.83 % -2.85%
  YoY % 9.43% 5.10% 138.51% -67.26% -4.84% -1.66% -
  Horiz. % 84.06% 76.81% 73.08% 30.64% 93.58% 98.34% 100.00%
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 70.29 48.58 60.04 40.84 83.68 83.93 80.60 -2.25%
  YoY % 44.69% -19.09% 47.01% -51.20% -0.30% 4.13% -
  Horiz. % 87.21% 60.27% 74.49% 50.67% 103.82% 104.13% 100.00%
EPS 8.11 7.42 5.17 1.48 6.78 12.33 10.96 -4.89%
  YoY % 9.30% 43.52% 249.32% -78.17% -45.01% 12.50% -
  Horiz. % 74.00% 67.70% 47.17% 13.50% 61.86% 112.50% 100.00%
DPS 2.50 10.00 10.00 10.00 10.00 20.00 20.00 -29.27%
  YoY % -75.00% 0.00% 0.00% 0.00% -50.00% 0.00% -
  Horiz. % 12.50% 50.00% 50.00% 50.00% 50.00% 100.00% 100.00%
NAPS 2.0000 2.0000 2.0000 1.0000 3.0000 2.5970 2.2700 -2.09%
  YoY % 0.00% 0.00% 100.00% -66.67% 15.52% 14.41% -
  Horiz. % 88.11% 88.11% 88.11% 44.05% 132.16% 114.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 710,910
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 63.93 44.48 40.91 27.96 21.24 16.59 15.79 26.22%
  YoY % 43.73% 8.73% 46.32% 31.64% 28.03% 5.07% -
  Horiz. % 404.88% 281.70% 259.09% 177.07% 134.52% 105.07% 100.00%
EPS 7.38 6.80 4.81 1.01 3.44 2.44 2.15 22.80%
  YoY % 8.53% 41.37% 376.24% -70.64% 40.98% 13.49% -
  Horiz. % 343.26% 316.28% 223.72% 46.98% 160.00% 113.49% 100.00%
DPS 2.27 9.16 6.81 6.85 2.54 3.95 3.92 -8.70%
  YoY % -75.22% 34.51% -0.58% 169.69% -35.70% 0.77% -
  Horiz. % 57.91% 233.67% 173.72% 174.74% 64.80% 100.77% 100.00%
NAPS 1.8190 1.8314 1.3626 0.6847 0.7617 0.5132 0.4448 26.43%
  YoY % -0.68% 34.40% 99.01% -10.11% 48.42% 15.38% -
  Horiz. % 408.95% 411.74% 306.34% 153.93% 171.25% 115.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 3.6600 5.7500 2.3400 2.2100 4.7600 3.2800 2.8200 -
P/RPS 5.21 11.84 3.90 5.41 5.69 3.91 3.50 6.85%
  YoY % -56.00% 203.59% -27.91% -4.92% 45.52% 11.71% -
  Horiz. % 148.86% 338.29% 111.43% 154.57% 162.57% 111.71% 100.00%
P/EPS 45.09 77.44 33.11 149.10 35.10 26.59 25.73 9.79%
  YoY % -41.77% 133.89% -77.79% 324.79% 32.00% 3.34% -
  Horiz. % 175.24% 300.97% 128.68% 579.48% 136.42% 103.34% 100.00%
EY 2.22 1.29 3.02 0.67 2.85 3.76 3.89 -8.92%
  YoY % 72.09% -57.28% 350.75% -76.49% -24.20% -3.34% -
  Horiz. % 57.07% 33.16% 77.63% 17.22% 73.26% 96.66% 100.00%
DY 0.68 1.74 4.27 4.52 2.10 6.10 7.09 -32.32%
  YoY % -60.92% -59.25% -5.53% 115.24% -65.57% -13.96% -
  Horiz. % 9.59% 24.54% 60.23% 63.75% 29.62% 86.04% 100.00%
P/NAPS 1.83 2.88 1.17 2.21 1.59 1.26 1.24 6.70%
  YoY % -36.46% 146.15% -47.06% 38.99% 26.19% 1.61% -
  Horiz. % 147.58% 232.26% 94.35% 178.23% 128.23% 101.61% 100.00%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 19/08/08 23/08/07 24/08/06 26/08/05 26/08/04 28/08/03 29/08/02 -
Price 3.3200 4.9000 2.4200 2.1500 2.3300 4.3000 2.7800 -
P/RPS 4.72 10.09 4.03 5.26 2.78 5.12 3.45 5.36%
  YoY % -53.22% 150.37% -23.38% 89.21% -45.70% 48.41% -
  Horiz. % 136.81% 292.46% 116.81% 152.46% 80.58% 148.41% 100.00%
P/EPS 40.91 65.99 34.25 145.06 17.18 34.86 25.36 8.29%
  YoY % -38.01% 92.67% -76.39% 744.35% -50.72% 37.46% -
  Horiz. % 161.32% 260.21% 135.06% 572.00% 67.74% 137.46% 100.00%
EY 2.44 1.52 2.92 0.69 5.82 2.87 3.94 -7.67%
  YoY % 60.53% -47.95% 323.19% -88.14% 102.79% -27.16% -
  Horiz. % 61.93% 38.58% 74.11% 17.51% 147.72% 72.84% 100.00%
DY 0.75 2.04 4.13 4.65 4.29 4.65 7.19 -31.37%
  YoY % -63.24% -50.61% -11.18% 8.39% -7.74% -35.33% -
  Horiz. % 10.43% 28.37% 57.44% 64.67% 59.67% 64.67% 100.00%
P/NAPS 1.66 2.45 1.21 2.15 0.78 1.66 1.22 5.26%
  YoY % -32.24% 102.48% -43.72% 175.64% -53.01% 36.07% -
  Horiz. % 136.07% 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.
 


 

362  322  529  746 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.135-0.015 
 GPACKET-WB 0.1750.00 
 BJLAND 0.24+0.015 
 HSI-C7F 0.37-0.06 
 JAKS 0.815-0.005 
 HSI-H6P 0.195+0.035 
 HSI-C7E 0.19-0.05 
 KNM 0.36-0.015 
 NETX 0.0150.00 
 SNTORIA 0.25+0.02 
Partners & Brokers