Highlights

[YTLCMT] YoY Quarter Result on 2004-09-30 [#1]

Stock [YTLCMT]: YTL CEMENT BHD
Announcement Date 26-Nov-2004
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2005
Quarter 30-Sep-2004  [#1]
Profit Trend QoQ -     42.81%    YoY -     54.47%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 321,247 283,901 261,236 157,509 130,559 95,454 108,479 19.82%
  YoY % 13.15% 8.68% 65.85% 20.64% 36.78% -12.01% -
  Horiz. % 296.14% 261.71% 240.82% 145.20% 120.35% 87.99% 100.00%
PBT 76,443 52,696 45,126 38,706 26,828 17,854 20,902 24.11%
  YoY % 45.06% 16.78% 16.59% 44.27% 50.26% -14.58% -
  Horiz. % 365.72% 252.11% 215.89% 185.18% 128.35% 85.42% 100.00%
Tax -20,384 -13,367 -2,714 -3,753 -4,201 -3,893 -2,542 41.45%
  YoY % -52.49% -392.52% 27.68% 10.66% -7.91% -53.15% -
  Horiz. % 801.89% 525.85% 106.77% 147.64% 165.26% 153.15% 100.00%
NP 56,059 39,329 42,412 34,953 22,627 13,961 18,360 20.44%
  YoY % 42.54% -7.27% 21.34% 54.47% 62.07% -23.96% -
  Horiz. % 305.33% 214.21% 231.00% 190.38% 123.24% 76.04% 100.00%
NP to SH 51,407 37,759 40,066 34,953 22,627 13,961 18,360 18.71%
  YoY % 36.15% -5.76% 14.63% 54.47% 62.07% -23.96% -
  Horiz. % 279.99% 205.66% 218.22% 190.38% 123.24% 76.04% 100.00%
Tax Rate 26.67 % 25.37 % 6.01 % 9.70 % 15.66 % 21.80 % 12.16 % 13.98%
  YoY % 5.12% 322.13% -38.04% -38.06% -28.17% 79.28% -
  Horiz. % 219.33% 208.63% 49.42% 79.77% 128.78% 179.28% 100.00%
Total Cost 265,188 244,572 218,824 122,556 107,932 81,493 90,119 19.70%
  YoY % 8.43% 11.77% 78.55% 13.55% 32.44% -9.57% -
  Horiz. % 294.26% 271.39% 242.82% 135.99% 119.77% 90.43% 100.00%
Net Worth 1,721,453 1,606,413 740,906 581,994 387,589 329,746 280,079 35.32%
  YoY % 7.16% 116.82% 27.30% 50.16% 17.54% 17.73% -
  Horiz. % 614.63% 573.56% 264.53% 207.80% 138.39% 117.73% 100.00%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 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
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 1,721,453 1,606,413 740,906 581,994 387,589 329,746 280,079 35.32%
  YoY % 7.16% 116.82% 27.30% 50.16% 17.54% 17.73% -
  Horiz. % 614.63% 573.56% 264.53% 207.80% 138.39% 117.73% 100.00%
NOSH 648,259 662,438 483,305 362,207 140,890 139,192 70,371 44.76%
  YoY % -2.14% 37.06% 33.43% 157.08% 1.22% 97.80% -
  Horiz. % 921.19% 941.34% 686.79% 514.71% 200.21% 197.80% 100.00%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 17.45 % 13.85 % 16.24 % 22.19 % 17.33 % 14.63 % 16.92 % 0.52%
  YoY % 25.99% -14.72% -26.81% 28.04% 18.46% -13.53% -
  Horiz. % 103.13% 81.86% 95.98% 131.15% 102.42% 86.47% 100.00%
ROE 2.99 % 2.35 % 5.41 % 6.01 % 5.84 % 4.23 % 6.56 % -12.27%
  YoY % 27.23% -56.56% -9.98% 2.91% 38.06% -35.52% -
  Horiz. % 45.58% 35.82% 82.47% 91.62% 89.02% 64.48% 100.00%
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 49.56 42.86 54.05 43.49 92.67 68.58 154.15 -17.22%
  YoY % 15.63% -20.70% 24.28% -53.07% 35.13% -55.51% -
  Horiz. % 32.15% 27.80% 35.06% 28.21% 60.12% 44.49% 100.00%
EPS 7.93 5.70 8.29 9.65 16.06 10.03 26.09 -18.00%
  YoY % 39.12% -31.24% -14.09% -39.91% 60.12% -61.56% -
  Horiz. % 30.39% 21.85% 31.77% 36.99% 61.56% 38.44% 100.00%
DPS 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. % - - - - - - -
NAPS 2.6555 2.4250 1.5330 1.6068 2.7510 2.3690 3.9800 -6.52%
  YoY % 9.51% 58.19% -4.59% -41.59% 16.12% -40.48% -
  Horiz. % 66.72% 60.93% 38.52% 40.37% 69.12% 59.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 710,910
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 45.19 39.93 36.75 22.16 18.37 13.43 15.26 19.82%
  YoY % 13.17% 8.65% 65.84% 20.63% 36.78% -11.99% -
  Horiz. % 296.13% 261.66% 240.83% 145.22% 120.38% 88.01% 100.00%
EPS 7.23 5.31 5.64 4.92 3.18 1.96 2.58 18.73%
  YoY % 36.16% -5.85% 14.63% 54.72% 62.24% -24.03% -
  Horiz. % 280.23% 205.81% 218.60% 190.70% 123.26% 75.97% 100.00%
DPS 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. % - - - - - - -
NAPS 2.4215 2.2597 1.0422 0.8187 0.5452 0.4638 0.3940 35.32%
  YoY % 7.16% 116.82% 27.30% 50.17% 17.55% 17.72% -
  Horiz. % 614.59% 573.53% 264.52% 207.79% 138.38% 117.72% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 4.9400 2.4800 2.2400 2.4600 4.2000 2.7800 0.0000 -
P/RPS 9.97 5.79 4.14 5.66 4.53 4.05 0.00 -
  YoY % 72.19% 39.86% -26.86% 24.94% 11.85% 0.00% -
  Horiz. % 246.17% 142.96% 102.22% 139.75% 111.85% 100.00% -
P/EPS 62.30 43.51 27.02 25.49 26.15 27.72 0.00 -
  YoY % 43.19% 61.03% 6.00% -2.52% -5.66% 0.00% -
  Horiz. % 224.75% 156.96% 97.47% 91.96% 94.34% 100.00% -
EY 1.61 2.30 3.70 3.92 3.82 3.61 0.00 -
  YoY % -30.00% -37.84% -5.61% 2.62% 5.82% 0.00% -
  Horiz. % 44.60% 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 1.86 1.02 1.46 1.53 1.53 1.17 0.00 -
  YoY % 82.35% -30.14% -4.58% 0.00% 30.77% 0.00% -
  Horiz. % 158.97% 87.18% 124.79% 130.77% 130.77% 100.00% -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 22/11/07 19/12/06 24/11/05 26/11/04 20/11/03 28/11/02 - -
Price 5.0000 3.6000 2.3500 2.5500 4.9600 2.9500 0.0000 -
P/RPS 10.09 8.40 4.35 5.86 5.35 4.30 0.00 -
  YoY % 20.12% 93.10% -25.77% 9.53% 24.42% 0.00% -
  Horiz. % 234.65% 195.35% 101.16% 136.28% 124.42% 100.00% -
P/EPS 63.05 63.16 28.35 26.42 30.88 29.41 0.00 -
  YoY % -0.17% 122.79% 7.31% -14.44% 5.00% 0.00% -
  Horiz. % 214.38% 214.76% 96.40% 89.83% 105.00% 100.00% -
EY 1.59 1.58 3.53 3.78 3.24 3.40 0.00 -
  YoY % 0.63% -55.24% -6.61% 16.67% -4.71% 0.00% -
  Horiz. % 46.76% 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 1.88 1.48 1.53 1.59 1.80 1.25 0.00 -
  YoY % 27.03% -3.27% -3.77% -11.67% 44.00% 0.00% -
  Horiz. % 150.40% 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.
 


 

402  228  504  796 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.165-0.01 
 HSI-H6P 0.265-0.04 
 HSI-C7F 0.35+0.02 
 EDUSPEC 0.06+0.005 
 TAWIN-PA 0.055+0.01 
 KNM 0.38+0.005 
 KNM-WB 0.19+0.01 
 PCCS 0.54+0.035 
 DSONIC-WA 0.41-0.02 
 IRIS 0.16+0.005 
Partners & Brokers