Highlights

[YTLCMT] YoY Quarter Result on 2003-09-30 [#1]

Stock [YTLCMT]: YTL CEMENT BHD
Announcement Date 20-Nov-2003
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2004
Quarter 30-Sep-2003  [#1]
Profit Trend QoQ -     30.59%    YoY -     62.07%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 283,901 261,236 157,509 130,559 95,454 108,479 88,613 21.41%
  YoY % 8.68% 65.85% 20.64% 36.78% -12.01% 22.42% -
  Horiz. % 320.38% 294.81% 177.75% 147.34% 107.72% 122.42% 100.00%
PBT 52,696 45,126 38,706 26,828 17,854 20,902 19,099 18.42%
  YoY % 16.78% 16.59% 44.27% 50.26% -14.58% 9.44% -
  Horiz. % 275.91% 236.27% 202.66% 140.47% 93.48% 109.44% 100.00%
Tax -13,367 -2,714 -3,753 -4,201 -3,893 -2,542 -1,173 49.98%
  YoY % -392.52% 27.68% 10.66% -7.91% -53.15% -116.71% -
  Horiz. % 1,139.56% 231.37% 319.95% 358.14% 331.88% 216.71% 100.00%
NP 39,329 42,412 34,953 22,627 13,961 18,360 17,926 13.98%
  YoY % -7.27% 21.34% 54.47% 62.07% -23.96% 2.42% -
  Horiz. % 219.40% 236.59% 194.98% 126.22% 77.88% 102.42% 100.00%
NP to SH 37,759 40,066 34,953 22,627 13,961 18,360 17,926 13.21%
  YoY % -5.76% 14.63% 54.47% 62.07% -23.96% 2.42% -
  Horiz. % 210.64% 223.51% 194.98% 126.22% 77.88% 102.42% 100.00%
Tax Rate 25.37 % 6.01 % 9.70 % 15.66 % 21.80 % 12.16 % 6.14 % 26.66%
  YoY % 322.13% -38.04% -38.06% -28.17% 79.28% 98.05% -
  Horiz. % 413.19% 97.88% 157.98% 255.05% 355.05% 198.05% 100.00%
Total Cost 244,572 218,824 122,556 107,932 81,493 90,119 70,687 22.97%
  YoY % 11.77% 78.55% 13.55% 32.44% -9.57% 27.49% -
  Horiz. % 345.99% 309.57% 173.38% 152.69% 115.29% 127.49% 100.00%
Net Worth 1,606,413 740,906 581,994 387,589 329,746 280,079 241,123 37.15%
  YoY % 116.82% 27.30% 50.16% 17.54% 17.73% 16.16% -
  Horiz. % 666.22% 307.27% 241.37% 160.74% 136.75% 116.16% 100.00%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 1,606,413 740,906 581,994 387,589 329,746 280,079 241,123 37.15%
  YoY % 116.82% 27.30% 50.16% 17.54% 17.73% 16.16% -
  Horiz. % 666.22% 307.27% 241.37% 160.74% 136.75% 116.16% 100.00%
NOSH 662,438 483,305 362,207 140,890 139,192 70,371 75,350 43.64%
  YoY % 37.06% 33.43% 157.08% 1.22% 97.80% -6.61% -
  Horiz. % 879.14% 641.41% 480.69% 186.98% 184.73% 93.39% 100.00%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 13.85 % 16.24 % 22.19 % 17.33 % 14.63 % 16.92 % 20.23 % -6.12%
  YoY % -14.72% -26.81% 28.04% 18.46% -13.53% -16.36% -
  Horiz. % 68.46% 80.28% 109.69% 85.66% 72.32% 83.64% 100.00%
ROE 2.35 % 5.41 % 6.01 % 5.84 % 4.23 % 6.56 % 7.43 % -17.45%
  YoY % -56.56% -9.98% 2.91% 38.06% -35.52% -11.71% -
  Horiz. % 31.63% 72.81% 80.89% 78.60% 56.93% 88.29% 100.00%
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 42.86 54.05 43.49 92.67 68.58 154.15 117.60 -15.48%
  YoY % -20.70% 24.28% -53.07% 35.13% -55.51% 31.08% -
  Horiz. % 36.45% 45.96% 36.98% 78.80% 58.32% 131.08% 100.00%
EPS 5.70 8.29 9.65 16.06 10.03 26.09 23.79 -21.18%
  YoY % -31.24% -14.09% -39.91% 60.12% -61.56% 9.67% -
  Horiz. % 23.96% 34.85% 40.56% 67.51% 42.16% 109.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.4250 1.5330 1.6068 2.7510 2.3690 3.9800 3.2000 -4.51%
  YoY % 58.19% -4.59% -41.59% 16.12% -40.48% 24.38% -
  Horiz. % 75.78% 47.91% 50.21% 85.97% 74.03% 124.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 710,910
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 39.93 36.75 22.16 18.37 13.43 15.26 12.46 21.41%
  YoY % 8.65% 65.84% 20.63% 36.78% -11.99% 22.47% -
  Horiz. % 320.47% 294.94% 177.85% 147.43% 107.78% 122.47% 100.00%
EPS 5.31 5.64 4.92 3.18 1.96 2.58 2.52 13.22%
  YoY % -5.85% 14.63% 54.72% 62.24% -24.03% 2.38% -
  Horiz. % 210.71% 223.81% 195.24% 126.19% 77.78% 102.38% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.2597 1.0422 0.8187 0.5452 0.4638 0.3940 0.3392 37.15%
  YoY % 116.82% 27.30% 50.17% 17.55% 17.72% 16.16% -
  Horiz. % 666.19% 307.25% 241.36% 160.73% 136.73% 116.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - - -
Price 2.4800 2.2400 2.4600 4.2000 2.7800 0.0000 0.0000 -
P/RPS 5.79 4.14 5.66 4.53 4.05 0.00 0.00 -
  YoY % 39.86% -26.86% 24.94% 11.85% 0.00% 0.00% -
  Horiz. % 142.96% 102.22% 139.75% 111.85% 100.00% - -
P/EPS 43.51 27.02 25.49 26.15 27.72 0.00 0.00 -
  YoY % 61.03% 6.00% -2.52% -5.66% 0.00% 0.00% -
  Horiz. % 156.96% 97.47% 91.96% 94.34% 100.00% - -
EY 2.30 3.70 3.92 3.82 3.61 0.00 0.00 -
  YoY % -37.84% -5.61% 2.62% 5.82% 0.00% 0.00% -
  Horiz. % 63.71% 102.49% 108.59% 105.82% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.02 1.46 1.53 1.53 1.17 0.00 0.00 -
  YoY % -30.14% -4.58% 0.00% 30.77% 0.00% 0.00% -
  Horiz. % 87.18% 124.79% 130.77% 130.77% 100.00% - -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 19/12/06 24/11/05 26/11/04 20/11/03 28/11/02 - - -
Price 3.6000 2.3500 2.5500 4.9600 2.9500 0.0000 0.0000 -
P/RPS 8.40 4.35 5.86 5.35 4.30 0.00 0.00 -
  YoY % 93.10% -25.77% 9.53% 24.42% 0.00% 0.00% -
  Horiz. % 195.35% 101.16% 136.28% 124.42% 100.00% - -
P/EPS 63.16 28.35 26.42 30.88 29.41 0.00 0.00 -
  YoY % 122.79% 7.31% -14.44% 5.00% 0.00% 0.00% -
  Horiz. % 214.76% 96.40% 89.83% 105.00% 100.00% - -
EY 1.58 3.53 3.78 3.24 3.40 0.00 0.00 -
  YoY % -55.24% -6.61% 16.67% -4.71% 0.00% 0.00% -
  Horiz. % 46.47% 103.82% 111.18% 95.29% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.48 1.53 1.59 1.80 1.25 0.00 0.00 -
  YoY % -3.27% -3.77% -11.67% 44.00% 0.00% 0.00% -
  Horiz. % 118.40% 122.40% 127.20% 144.00% 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.
 


 

229  268  563  1195 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.14-0.01 
 GPACKET-WB 0.18+0.005 
 BJLAND 0.235+0.01 
 HSI-C7F 0.375-0.005 
 HSI-H6P 0.195+0.005 
 JAKS 0.84+0.02 
 NETX 0.0150.00 
 MNC 0.0750.00 
 HSI-C7E 0.19-0.005 
 HSI-H6Q 0.415+0.005 
Partners & Brokers