Highlights

[YTLCMT] YoY Quarter Result on 2004-12-31 [#2]

Stock [YTLCMT]: YTL CEMENT BHD
Announcement Date 25-Feb-2005
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2005
Quarter 31-Dec-2004  [#2]
Profit Trend QoQ -     -47.39%    YoY -     6.01%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 315,536 261,917 240,195 132,582 108,008 95,258 100,235 21.05%
  YoY % 20.47% 9.04% 81.17% 22.75% 13.38% -4.97% -
  Horiz. % 314.80% 261.30% 239.63% 132.27% 107.75% 95.03% 100.00%
PBT 62,825 48,058 35,901 21,398 21,341 18,523 20,921 20.10%
  YoY % 30.73% 33.86% 67.78% 0.27% 15.21% -11.46% -
  Horiz. % 300.30% 229.71% 171.60% 102.28% 102.01% 88.54% 100.00%
Tax -14,707 -12,359 -3,075 -3,009 -3,995 -2,564 -2,474 34.57%
  YoY % -19.00% -301.92% -2.19% 24.68% -55.81% -3.64% -
  Horiz. % 594.46% 499.56% 124.29% 121.62% 161.48% 103.64% 100.00%
NP 48,118 35,699 32,826 18,389 17,346 15,959 18,447 17.32%
  YoY % 34.79% 8.75% 78.51% 6.01% 8.69% -13.49% -
  Horiz. % 260.84% 193.52% 177.95% 99.69% 94.03% 86.51% 100.00%
NP to SH 43,840 34,013 32,491 18,389 17,346 15,959 18,447 15.51%
  YoY % 28.89% 4.68% 76.69% 6.01% 8.69% -13.49% -
  Horiz. % 237.65% 184.38% 176.13% 99.69% 94.03% 86.51% 100.00%
Tax Rate 23.41 % 25.72 % 8.57 % 14.06 % 18.72 % 13.84 % 11.83 % 12.04%
  YoY % -8.98% 200.12% -39.05% -24.89% 35.26% 16.99% -
  Horiz. % 197.89% 217.41% 72.44% 118.85% 158.24% 116.99% 100.00%
Total Cost 267,418 226,218 207,369 114,193 90,662 79,299 81,788 21.82%
  YoY % 18.21% 9.09% 81.60% 25.95% 14.33% -3.04% -
  Horiz. % 326.96% 276.59% 253.54% 139.62% 110.85% 96.96% 100.00%
Net Worth 1,658,149 1,643,191 1,264,776 584,256 408,335 346,196 297,442 33.14%
  YoY % 0.91% 29.92% 116.48% 43.08% 17.95% 16.39% -
  Horiz. % 557.47% 552.44% 425.22% 196.43% 137.28% 116.39% 100.00%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 64,756 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 147.71 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 1,658,149 1,643,191 1,264,776 584,256 408,335 346,196 297,442 33.14%
  YoY % 0.91% 29.92% 116.48% 43.08% 17.95% 16.39% -
  Horiz. % 557.47% 552.44% 425.22% 196.43% 137.28% 116.39% 100.00%
NOSH 647,562 660,446 484,217 395,462 143,830 139,258 139,644 29.12%
  YoY % -1.95% 36.39% 22.44% 174.95% 3.28% -0.28% -
  Horiz. % 463.72% 472.95% 346.75% 283.19% 103.00% 99.72% 100.00%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 15.25 % 13.63 % 13.67 % 13.87 % 16.06 % 16.75 % 18.40 % -3.08%
  YoY % 11.89% -0.29% -1.44% -13.64% -4.12% -8.97% -
  Horiz. % 82.88% 74.08% 74.29% 75.38% 87.28% 91.03% 100.00%
ROE 2.64 % 2.07 % 2.57 % 3.15 % 4.25 % 4.61 % 6.20 % -13.26%
  YoY % 27.54% -19.46% -18.41% -25.88% -7.81% -25.65% -
  Horiz. % 42.58% 33.39% 41.45% 50.81% 68.55% 74.35% 100.00%
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 48.73 39.66 49.60 33.53 75.09 68.40 71.78 -6.25%
  YoY % 22.87% -20.04% 47.93% -55.35% 9.78% -4.71% -
  Horiz. % 67.89% 55.25% 69.10% 46.71% 104.61% 95.29% 100.00%
EPS 6.77 5.15 6.71 4.65 12.06 11.46 13.21 -10.54%
  YoY % 31.46% -23.25% 44.30% -61.44% 5.24% -13.25% -
  Horiz. % 51.25% 38.99% 50.79% 35.20% 91.29% 86.75% 100.00%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 2.5606 2.4880 2.6120 1.4774 2.8390 2.4860 2.1300 3.11%
  YoY % 2.92% -4.75% 76.80% -47.96% 14.20% 16.71% -
  Horiz. % 120.22% 116.81% 122.63% 69.36% 133.29% 116.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 710,910
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 44.38 36.84 33.79 18.65 15.19 13.40 14.10 21.05%
  YoY % 20.47% 9.03% 81.18% 22.78% 13.36% -4.96% -
  Horiz. % 314.75% 261.28% 239.65% 132.27% 107.73% 95.04% 100.00%
EPS 6.17 4.78 4.57 2.59 2.44 2.24 2.59 15.56%
  YoY % 29.08% 4.60% 76.45% 6.15% 8.93% -13.51% -
  Horiz. % 238.22% 184.56% 176.45% 100.00% 94.21% 86.49% 100.00%
DPS 9.11 0.00 0.00 0.00 0.00 0.00 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 2.3324 2.3114 1.7791 0.8218 0.5744 0.4870 0.4184 33.14%
  YoY % 0.91% 29.92% 116.49% 43.07% 17.95% 16.40% -
  Horiz. % 557.46% 552.44% 425.22% 196.41% 137.28% 116.40% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 5.0000 4.0000 2.3000 2.5500 5.0000 2.8300 0.0000 -
P/RPS 10.26 10.09 4.64 7.61 6.66 4.14 0.00 -
  YoY % 1.68% 117.46% -39.03% 14.26% 60.87% 0.00% -
  Horiz. % 247.83% 243.72% 112.08% 183.82% 160.87% 100.00% -
P/EPS 73.86 77.67 34.28 54.84 41.46 24.69 0.00 -
  YoY % -4.91% 126.58% -37.49% 32.27% 67.92% 0.00% -
  Horiz. % 299.15% 314.58% 138.84% 222.11% 167.92% 100.00% -
EY 1.35 1.29 2.92 1.82 2.41 4.05 0.00 -
  YoY % 4.65% -55.82% 60.44% -24.48% -40.49% 0.00% -
  Horiz. % 33.33% 31.85% 72.10% 44.94% 59.51% 100.00% -
DY 2.00 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. % 100.00% - - - - - -
P/NAPS 1.95 1.61 0.88 1.73 1.76 1.14 0.00 -
  YoY % 21.12% 82.95% -49.13% -1.70% 54.39% 0.00% -
  Horiz. % 171.05% 141.23% 77.19% 151.75% 154.39% 100.00% -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 22/02/08 08/02/07 23/02/06 25/02/05 26/02/04 27/02/03 - -
Price 4.8200 4.4800 2.4000 2.8200 4.9600 2.9300 0.0000 -
P/RPS 9.89 11.30 4.84 8.41 6.61 4.28 0.00 -
  YoY % -12.48% 133.47% -42.45% 27.23% 54.44% 0.00% -
  Horiz. % 231.07% 264.02% 113.08% 196.50% 154.44% 100.00% -
P/EPS 71.20 86.99 35.77 60.65 41.13 25.57 0.00 -
  YoY % -18.15% 143.19% -41.02% 47.46% 60.85% 0.00% -
  Horiz. % 278.45% 340.20% 139.89% 237.19% 160.85% 100.00% -
EY 1.40 1.15 2.80 1.65 2.43 3.91 0.00 -
  YoY % 21.74% -58.93% 69.70% -32.10% -37.85% 0.00% -
  Horiz. % 35.81% 29.41% 71.61% 42.20% 62.15% 100.00% -
DY 2.07 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. % 100.00% - - - - - -
P/NAPS 1.88 1.80 0.92 1.91 1.75 1.18 0.00 -
  YoY % 4.44% 95.65% -51.83% 9.14% 48.31% 0.00% -
  Horiz. % 159.32% 152.54% 77.97% 161.86% 148.31% 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.
 


 

170  153  508  1351 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.13+0.01 
 ISTONE 0.225-0.02 
 NETX 0.0150.00 
 KNM 0.385-0.005 
 HOMERIZ-WB 0.285-0.02 
 IMPIANA 0.0250.00 
 GPACKET 0.435+0.03 
 ARMADA 0.235-0.005 
 HSI-H6R 0.39+0.025 
 VS 1.20+0.05 
Partners & Brokers