Highlights

[YTLCMT] YoY Quarter Result on 2004-03-31 [#3]

Stock [YTLCMT]: YTL CEMENT BHD
Announcement Date 27-May-2004
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2004
Quarter 31-Mar-2004  [#3]
Profit Trend QoQ -     18.83%    YoY -     4.73%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 288,005 269,694 188,184 123,665 117,681 100,183 89,415 21.51%
  YoY % 6.79% 43.31% 52.17% 5.08% 17.47% 12.04% -
  Horiz. % 322.10% 301.62% 210.46% 138.30% 131.61% 112.04% 100.00%
PBT 60,407 36,381 1,939 23,609 23,454 19,170 18,241 22.08%
  YoY % 66.04% 1,776.28% -91.79% 0.66% 22.35% 5.09% -
  Horiz. % 331.16% 199.45% 10.63% 129.43% 128.58% 105.09% 100.00%
Tax -14,826 -4,507 3,157 -2,996 -3,772 -4,367 -5,650 17.43%
  YoY % -228.95% -242.76% 205.37% 20.57% 13.62% 22.71% -
  Horiz. % 262.41% 79.77% -55.88% 53.03% 66.76% 77.29% 100.00%
NP 45,581 31,874 5,096 20,613 19,682 14,803 12,591 23.90%
  YoY % 43.00% 525.47% -75.28% 4.73% 32.96% 17.57% -
  Horiz. % 362.01% 253.15% 40.47% 163.71% 156.32% 117.57% 100.00%
NP to SH 40,164 31,242 5,096 20,613 19,682 14,803 12,591 21.32%
  YoY % 28.56% 513.07% -75.28% 4.73% 32.96% 17.57% -
  Horiz. % 318.99% 248.13% 40.47% 163.71% 156.32% 117.57% 100.00%
Tax Rate 24.54 % 12.39 % -162.82 % 12.69 % 16.08 % 22.78 % 30.97 % -3.80%
  YoY % 98.06% 107.61% -1,383.06% -21.08% -29.41% -26.44% -
  Horiz. % 79.24% 40.01% -525.73% 40.98% 51.92% 73.56% 100.00%
Total Cost 242,424 237,820 183,088 103,052 97,999 85,380 76,824 21.10%
  YoY % 1.94% 29.89% 77.67% 5.16% 14.78% 11.14% -
  Horiz. % 315.56% 309.56% 238.32% 134.14% 127.56% 111.14% 100.00%
Net Worth 1,630,579 968,744 682,767 455,779 345,723 300,794 265,608 35.30%
  YoY % 68.32% 41.88% 49.80% 31.83% 14.94% 13.25% -
  Horiz. % 613.90% 364.73% 257.06% 171.60% 130.16% 113.25% 100.00%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 32,813 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 81.70 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 1,630,579 968,744 682,767 455,779 345,723 300,794 265,608 35.30%
  YoY % 68.32% 41.88% 49.80% 31.83% 14.94% 13.25% -
  Horiz. % 613.90% 364.73% 257.06% 171.60% 130.16% 113.25% 100.00%
NOSH 656,274 484,372 480,754 157,111 139,292 139,256 72,570 44.32%
  YoY % 35.49% 0.75% 206.00% 12.79% 0.03% 91.89% -
  Horiz. % 904.33% 667.45% 662.46% 216.49% 191.94% 191.89% 100.00%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 15.83 % 11.82 % 2.71 % 16.67 % 16.72 % 14.78 % 14.08 % 1.97%
  YoY % 33.93% 336.16% -83.74% -0.30% 13.13% 4.97% -
  Horiz. % 112.43% 83.95% 19.25% 118.39% 118.75% 104.97% 100.00%
ROE 2.46 % 3.23 % 0.75 % 4.52 % 5.69 % 4.92 % 4.74 % -10.35%
  YoY % -23.84% 330.67% -83.41% -20.56% 15.65% 3.80% -
  Horiz. % 51.90% 68.14% 15.82% 95.36% 120.04% 103.80% 100.00%
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 43.88 55.68 39.14 78.71 84.48 71.94 123.21 -15.80%
  YoY % -21.19% 42.26% -50.27% -6.83% 17.43% -41.61% -
  Horiz. % 35.61% 45.19% 31.77% 63.88% 68.57% 58.39% 100.00%
EPS 6.12 4.72 1.06 13.12 14.13 10.63 17.35 -15.94%
  YoY % 29.66% 345.28% -91.92% -7.15% 32.93% -38.73% -
  Horiz. % 35.27% 27.20% 6.11% 75.62% 81.44% 61.27% 100.00%
DPS 5.00 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 2.4846 2.0000 1.4202 2.9010 2.4820 2.1600 3.6600 -6.25%
  YoY % 24.23% 40.83% -51.04% 16.88% 14.91% -40.98% -
  Horiz. % 67.89% 54.64% 38.80% 79.26% 67.81% 59.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 710,910
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 40.51 37.94 26.47 17.40 16.55 14.09 12.58 21.51%
  YoY % 6.77% 43.33% 52.13% 5.14% 17.46% 12.00% -
  Horiz. % 322.02% 301.59% 210.41% 138.31% 131.56% 112.00% 100.00%
EPS 5.65 4.39 0.72 2.90 2.77 2.08 1.77 21.33%
  YoY % 28.70% 509.72% -75.17% 4.69% 33.17% 17.51% -
  Horiz. % 319.21% 248.02% 40.68% 163.84% 156.50% 117.51% 100.00%
DPS 4.62 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 2.2937 1.3627 0.9604 0.6411 0.4863 0.4231 0.3736 35.30%
  YoY % 68.32% 41.89% 49.81% 31.83% 14.94% 13.25% -
  Horiz. % 613.95% 364.75% 257.07% 171.60% 130.17% 113.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 - -
Price 4.3800 2.4300 2.7400 5.0500 2.9200 2.8700 0.0000 -
P/RPS 9.98 4.36 7.00 6.42 3.46 3.99 0.00 -
  YoY % 128.90% -37.71% 9.03% 85.55% -13.28% 0.00% -
  Horiz. % 250.13% 109.27% 175.44% 160.90% 86.72% 100.00% -
P/EPS 71.57 37.67 258.49 38.49 20.67 27.00 0.00 -
  YoY % 89.99% -85.43% 571.58% 86.21% -23.44% 0.00% -
  Horiz. % 265.07% 139.52% 957.37% 142.56% 76.56% 100.00% -
EY 1.40 2.65 0.39 2.60 4.84 3.70 0.00 -
  YoY % -47.17% 579.49% -85.00% -46.28% 30.81% 0.00% -
  Horiz. % 37.84% 71.62% 10.54% 70.27% 130.81% 100.00% -
DY 1.14 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 1.76 1.22 1.93 1.74 1.18 1.33 0.00 -
  YoY % 44.26% -36.79% 10.92% 47.46% -11.28% 0.00% -
  Horiz. % 132.33% 91.73% 145.11% 130.83% 88.72% 100.00% -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 24/05/07 18/05/06 27/05/05 27/05/04 22/05/03 30/05/02 - -
Price 5.6500 2.3700 2.3000 4.6000 3.0400 2.8900 0.0000 -
P/RPS 12.87 4.26 5.88 5.84 3.60 4.02 0.00 -
  YoY % 202.11% -27.55% 0.68% 62.22% -10.45% 0.00% -
  Horiz. % 320.15% 105.97% 146.27% 145.27% 89.55% 100.00% -
P/EPS 92.32 36.74 216.98 35.06 21.51 27.19 0.00 -
  YoY % 151.28% -83.07% 518.88% 62.99% -20.89% 0.00% -
  Horiz. % 339.54% 135.12% 798.01% 128.94% 79.11% 100.00% -
EY 1.08 2.72 0.46 2.85 4.65 3.68 0.00 -
  YoY % -60.29% 491.30% -83.86% -38.71% 26.36% 0.00% -
  Horiz. % 29.35% 73.91% 12.50% 77.45% 126.36% 100.00% -
DY 0.88 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 2.27 1.19 1.62 1.59 1.22 1.34 0.00 -
  YoY % 90.76% -26.54% 1.89% 30.33% -8.96% 0.00% -
  Horiz. % 169.40% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

448  407  529  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SANICHI 0.09+0.03 
 SANICHI-WE 0.010.00 
 XOX 0.065+0.015 
 KGROUP 0.085+0.01 
 GDEX 0.445+0.075 
 DSONIC-WA 0.655+0.07 
 MYEG 1.30-0.18 
 VELESTO 0.160.00 
 EAH 0.02+0.01 
 ARMADA 0.23+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers