Highlights

[YTLCMT] YoY Quarter Result on 2003-03-31 [#3]

Stock [YTLCMT]: YTL CEMENT BHD
Announcement Date 22-May-2003
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2003
Quarter 31-Mar-2003  [#3]
Profit Trend QoQ -     23.33%    YoY -     32.96%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 269,694 188,184 123,665 117,681 100,183 89,415 56,394 29.78%
  YoY % 43.31% 52.17% 5.08% 17.47% 12.04% 58.55% -
  Horiz. % 478.23% 333.70% 219.29% 208.68% 177.65% 158.55% 100.00%
PBT 36,381 1,939 23,609 23,454 19,170 18,241 -844 -
  YoY % 1,776.28% -91.79% 0.66% 22.35% 5.09% 2,261.26% -
  Horiz. % -4,310.54% -229.74% -2,797.27% -2,778.91% -2,271.33% -2,161.26% 100.00%
Tax -4,507 3,157 -2,996 -3,772 -4,367 -5,650 - -
  YoY % -242.76% 205.37% 20.57% 13.62% 22.71% 0.00% -
  Horiz. % 79.77% -55.88% 53.03% 66.76% 77.29% 100.00% -
NP 31,874 5,096 20,613 19,682 14,803 12,591 - -
  YoY % 525.47% -75.28% 4.73% 32.96% 17.57% 0.00% -
  Horiz. % 253.15% 40.47% 163.71% 156.32% 117.57% 100.00% -
NP to SH 31,242 5,096 20,613 19,682 14,803 12,591 -1,809 -
  YoY % 513.07% -75.28% 4.73% 32.96% 17.57% 796.02% -
  Horiz. % -1,727.03% -281.70% -1,139.47% -1,088.00% -818.30% -696.02% 100.00%
Tax Rate 12.39 % -162.82 % 12.69 % 16.08 % 22.78 % 30.97 % - % -
  YoY % 107.61% -1,383.06% -21.08% -29.41% -26.44% 0.00% -
  Horiz. % 40.01% -525.73% 40.98% 51.92% 73.56% 100.00% -
Total Cost 237,820 183,088 103,052 97,999 85,380 76,824 - -
  YoY % 29.89% 77.67% 5.16% 14.78% 11.14% 0.00% -
  Horiz. % 309.56% 238.32% 134.14% 127.56% 111.14% 100.00% -
Net Worth 968,744 682,767 455,779 345,723 300,794 265,608 205,773 29.45%
  YoY % 41.88% 49.80% 31.83% 14.94% 13.25% 29.08% -
  Horiz. % 470.78% 331.81% 221.50% 168.01% 146.18% 129.08% 100.00%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 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
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 968,744 682,767 455,779 345,723 300,794 265,608 205,773 29.45%
  YoY % 41.88% 49.80% 31.83% 14.94% 13.25% 29.08% -
  Horiz. % 470.78% 331.81% 221.50% 168.01% 146.18% 129.08% 100.00%
NOSH 484,372 480,754 157,111 139,292 139,256 72,570 75,374 36.33%
  YoY % 0.75% 206.00% 12.79% 0.03% 91.89% -3.72% -
  Horiz. % 642.62% 637.82% 208.44% 184.80% 184.75% 96.28% 100.00%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 11.82 % 2.71 % 16.67 % 16.72 % 14.78 % 14.08 % - % -
  YoY % 336.16% -83.74% -0.30% 13.13% 4.97% 0.00% -
  Horiz. % 83.95% 19.25% 118.39% 118.75% 104.97% 100.00% -
ROE 3.23 % 0.75 % 4.52 % 5.69 % 4.92 % 4.74 % -0.88 % -
  YoY % 330.67% -83.41% -20.56% 15.65% 3.80% 638.64% -
  Horiz. % -367.05% -85.23% -513.64% -646.59% -559.09% -538.64% 100.00%
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 55.68 39.14 78.71 84.48 71.94 123.21 74.82 -4.80%
  YoY % 42.26% -50.27% -6.83% 17.43% -41.61% 64.68% -
  Horiz. % 74.42% 52.31% 105.20% 112.91% 96.15% 164.68% 100.00%
EPS 4.72 1.06 13.12 14.13 10.63 17.35 -2.40 -
  YoY % 345.28% -91.92% -7.15% 32.93% -38.73% 822.92% -
  Horiz. % -196.67% -44.17% -546.67% -588.75% -442.92% -722.92% 100.00%
DPS 0.00 0.00 0.00 0.00 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.0000 1.4202 2.9010 2.4820 2.1600 3.6600 2.7300 -5.05%
  YoY % 40.83% -51.04% 16.88% 14.91% -40.98% 34.07% -
  Horiz. % 73.26% 52.02% 106.26% 90.92% 79.12% 134.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 710,910
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 37.94 26.47 17.40 16.55 14.09 12.58 7.93 29.79%
  YoY % 43.33% 52.13% 5.14% 17.46% 12.00% 58.64% -
  Horiz. % 478.44% 333.80% 219.42% 208.70% 177.68% 158.64% 100.00%
EPS 4.39 0.72 2.90 2.77 2.08 1.77 -0.25 -
  YoY % 509.72% -75.17% 4.69% 33.17% 17.51% 808.00% -
  Horiz. % -1,756.00% -288.00% -1,160.00% -1,108.00% -832.00% -708.00% 100.00%
DPS 0.00 0.00 0.00 0.00 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.3627 0.9604 0.6411 0.4863 0.4231 0.3736 0.2895 29.44%
  YoY % 41.89% 49.81% 31.83% 14.94% 13.25% 29.05% -
  Horiz. % 470.71% 331.74% 221.45% 167.98% 146.15% 129.05% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 - - -
Price 2.4300 2.7400 5.0500 2.9200 2.8700 0.0000 0.0000 -
P/RPS 4.36 7.00 6.42 3.46 3.99 0.00 0.00 -
  YoY % -37.71% 9.03% 85.55% -13.28% 0.00% 0.00% -
  Horiz. % 109.27% 175.44% 160.90% 86.72% 100.00% - -
P/EPS 37.67 258.49 38.49 20.67 27.00 0.00 0.00 -
  YoY % -85.43% 571.58% 86.21% -23.44% 0.00% 0.00% -
  Horiz. % 139.52% 957.37% 142.56% 76.56% 100.00% - -
EY 2.65 0.39 2.60 4.84 3.70 0.00 0.00 -
  YoY % 579.49% -85.00% -46.28% 30.81% 0.00% 0.00% -
  Horiz. % 71.62% 10.54% 70.27% 130.81% 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 1.22 1.93 1.74 1.18 1.33 0.00 0.00 -
  YoY % -36.79% 10.92% 47.46% -11.28% 0.00% 0.00% -
  Horiz. % 91.73% 145.11% 130.83% 88.72% 100.00% - -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 18/05/06 27/05/05 27/05/04 22/05/03 30/05/02 - - -
Price 2.3700 2.3000 4.6000 3.0400 2.8900 0.0000 0.0000 -
P/RPS 4.26 5.88 5.84 3.60 4.02 0.00 0.00 -
  YoY % -27.55% 0.68% 62.22% -10.45% 0.00% 0.00% -
  Horiz. % 105.97% 146.27% 145.27% 89.55% 100.00% - -
P/EPS 36.74 216.98 35.06 21.51 27.19 0.00 0.00 -
  YoY % -83.07% 518.88% 62.99% -20.89% 0.00% 0.00% -
  Horiz. % 135.12% 798.01% 128.94% 79.11% 100.00% - -
EY 2.72 0.46 2.85 4.65 3.68 0.00 0.00 -
  YoY % 491.30% -83.86% -38.71% 26.36% 0.00% 0.00% -
  Horiz. % 73.91% 12.50% 77.45% 126.36% 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 1.19 1.62 1.59 1.22 1.34 0.00 0.00 -
  YoY % -26.54% 1.89% 30.33% -8.96% 0.00% 0.00% -
  Horiz. % 88.81% 120.90% 118.66% 91.04% 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.
 


 

374  350  545  586 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.015 
 EKOVEST 0.86+0.06 
 GPACKET-WB 0.12+0.015 
 ARMADA 0.250.00 
 KNM-WB 0.29+0.055 
 VELESTO-WA 0.15+0.05 
 IWCITY 1.06+0.075 
 NETX 0.0150.00 
 VELESTO 0.33+0.03 
 SAPNRG 0.31+0.01 
Partners & Brokers