Highlights

[YTLCMT] YoY Quarter Result on 2005-03-31 [#3]

Stock [YTLCMT]: YTL CEMENT BHD
Announcement Date 27-May-2005
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2005
Quarter 31-Mar-2005  [#3]
Profit Trend QoQ -     -72.29%    YoY -     -75.28%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 375,665 288,005 269,694 188,184 123,665 117,681 100,183 24.62%
  YoY % 30.44% 6.79% 43.31% 52.17% 5.08% 17.47% -
  Horiz. % 374.98% 287.48% 269.20% 187.84% 123.44% 117.47% 100.00%
PBT 70,843 60,407 36,381 1,939 23,609 23,454 19,170 24.32%
  YoY % 17.28% 66.04% 1,776.28% -91.79% 0.66% 22.35% -
  Horiz. % 369.55% 315.11% 189.78% 10.11% 123.16% 122.35% 100.00%
Tax -17,159 -14,826 -4,507 3,157 -2,996 -3,772 -4,367 25.59%
  YoY % -15.74% -228.95% -242.76% 205.37% 20.57% 13.62% -
  Horiz. % 392.92% 339.50% 103.21% -72.29% 68.61% 86.38% 100.00%
NP 53,684 45,581 31,874 5,096 20,613 19,682 14,803 23.93%
  YoY % 17.78% 43.00% 525.47% -75.28% 4.73% 32.96% -
  Horiz. % 362.66% 307.92% 215.32% 34.43% 139.25% 132.96% 100.00%
NP to SH 45,512 40,164 31,242 5,096 20,613 19,682 14,803 20.57%
  YoY % 13.32% 28.56% 513.07% -75.28% 4.73% 32.96% -
  Horiz. % 307.45% 271.32% 211.05% 34.43% 139.25% 132.96% 100.00%
Tax Rate 24.22 % 24.54 % 12.39 % -162.82 % 12.69 % 16.08 % 22.78 % 1.03%
  YoY % -1.30% 98.06% 107.61% -1,383.06% -21.08% -29.41% -
  Horiz. % 106.32% 107.73% 54.39% -714.75% 55.71% 70.59% 100.00%
Total Cost 321,981 242,424 237,820 183,088 103,052 97,999 85,380 24.74%
  YoY % 32.82% 1.94% 29.89% 77.67% 5.16% 14.78% -
  Horiz. % 377.12% 283.94% 278.54% 214.44% 120.70% 114.78% 100.00%
Net Worth 1,675,669 1,630,579 968,744 682,767 455,779 345,723 300,794 33.11%
  YoY % 2.77% 68.32% 41.88% 49.80% 31.83% 14.94% -
  Horiz. % 557.08% 542.09% 322.06% 226.99% 151.53% 114.94% 100.00%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 32,323 32,813 - - - - - -
  YoY % -1.49% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 98.51% 100.00% - - - - -
Div Payout % 71.02 % 81.70 % - % - % - % - % - % -
  YoY % -13.07% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 86.93% 100.00% - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 1,675,669 1,630,579 968,744 682,767 455,779 345,723 300,794 33.11%
  YoY % 2.77% 68.32% 41.88% 49.80% 31.83% 14.94% -
  Horiz. % 557.08% 542.09% 322.06% 226.99% 151.53% 114.94% 100.00%
NOSH 646,477 656,274 484,372 480,754 157,111 139,292 139,256 29.13%
  YoY % -1.49% 35.49% 0.75% 206.00% 12.79% 0.03% -
  Horiz. % 464.23% 471.27% 347.83% 345.23% 112.82% 100.03% 100.00%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 14.29 % 15.83 % 11.82 % 2.71 % 16.67 % 16.72 % 14.78 % -0.56%
  YoY % -9.73% 33.93% 336.16% -83.74% -0.30% 13.13% -
  Horiz. % 96.68% 107.10% 79.97% 18.34% 112.79% 113.13% 100.00%
ROE 2.72 % 2.46 % 3.23 % 0.75 % 4.52 % 5.69 % 4.92 % -9.40%
  YoY % 10.57% -23.84% 330.67% -83.41% -20.56% 15.65% -
  Horiz. % 55.28% 50.00% 65.65% 15.24% 91.87% 115.65% 100.00%
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 58.11 43.88 55.68 39.14 78.71 84.48 71.94 -3.49%
  YoY % 32.43% -21.19% 42.26% -50.27% -6.83% 17.43% -
  Horiz. % 80.78% 61.00% 77.40% 54.41% 109.41% 117.43% 100.00%
EPS 7.04 6.12 4.72 1.06 13.12 14.13 10.63 -6.63%
  YoY % 15.03% 29.66% 345.28% -91.92% -7.15% 32.93% -
  Horiz. % 66.23% 57.57% 44.40% 9.97% 123.42% 132.93% 100.00%
DPS 5.00 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% 100.00% - - - - -
NAPS 2.5920 2.4846 2.0000 1.4202 2.9010 2.4820 2.1600 3.08%
  YoY % 4.32% 24.23% 40.83% -51.04% 16.88% 14.91% -
  Horiz. % 120.00% 115.03% 92.59% 65.75% 134.31% 114.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 710,910
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 52.84 40.51 37.94 26.47 17.40 16.55 14.09 24.62%
  YoY % 30.44% 6.77% 43.33% 52.13% 5.14% 17.46% -
  Horiz. % 375.02% 287.51% 269.27% 187.86% 123.49% 117.46% 100.00%
EPS 6.40 5.65 4.39 0.72 2.90 2.77 2.08 20.58%
  YoY % 13.27% 28.70% 509.72% -75.17% 4.69% 33.17% -
  Horiz. % 307.69% 271.63% 211.06% 34.62% 139.42% 133.17% 100.00%
DPS 4.55 4.62 0.00 0.00 0.00 0.00 - -
  YoY % -1.52% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 98.48% 100.00% - - - - -
NAPS 2.3571 2.2937 1.3627 0.9604 0.6411 0.4863 0.4231 33.11%
  YoY % 2.76% 68.32% 41.89% 49.81% 31.83% 14.94% -
  Horiz. % 557.10% 542.12% 322.08% 226.99% 151.52% 114.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 4.3600 4.3800 2.4300 2.7400 5.0500 2.9200 2.8700 -
P/RPS 7.50 9.98 4.36 7.00 6.42 3.46 3.99 11.08%
  YoY % -24.85% 128.90% -37.71% 9.03% 85.55% -13.28% -
  Horiz. % 187.97% 250.13% 109.27% 175.44% 160.90% 86.72% 100.00%
P/EPS 61.93 71.57 37.67 258.49 38.49 20.67 27.00 14.82%
  YoY % -13.47% 89.99% -85.43% 571.58% 86.21% -23.44% -
  Horiz. % 229.37% 265.07% 139.52% 957.37% 142.56% 76.56% 100.00%
EY 1.61 1.40 2.65 0.39 2.60 4.84 3.70 -12.94%
  YoY % 15.00% -47.17% 579.49% -85.00% -46.28% 30.81% -
  Horiz. % 43.51% 37.84% 71.62% 10.54% 70.27% 130.81% 100.00%
DY 1.15 1.14 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.88% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.88% 100.00% - - - - -
P/NAPS 1.68 1.76 1.22 1.93 1.74 1.18 1.33 3.97%
  YoY % -4.55% 44.26% -36.79% 10.92% 47.46% -11.28% -
  Horiz. % 126.32% 132.33% 91.73% 145.11% 130.83% 88.72% 100.00%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 22/05/08 24/05/07 18/05/06 27/05/05 27/05/04 22/05/03 30/05/02 -
Price 4.7200 5.6500 2.3700 2.3000 4.6000 3.0400 2.8900 -
P/RPS 8.12 12.87 4.26 5.88 5.84 3.60 4.02 12.42%
  YoY % -36.91% 202.11% -27.55% 0.68% 62.22% -10.45% -
  Horiz. % 201.99% 320.15% 105.97% 146.27% 145.27% 89.55% 100.00%
P/EPS 67.05 92.32 36.74 216.98 35.06 21.51 27.19 16.22%
  YoY % -27.37% 151.28% -83.07% 518.88% 62.99% -20.89% -
  Horiz. % 246.60% 339.54% 135.12% 798.01% 128.94% 79.11% 100.00%
EY 1.49 1.08 2.72 0.46 2.85 4.65 3.68 -13.98%
  YoY % 37.96% -60.29% 491.30% -83.86% -38.71% 26.36% -
  Horiz. % 40.49% 29.35% 73.91% 12.50% 77.45% 126.36% 100.00%
DY 1.06 0.88 0.00 0.00 0.00 0.00 0.00 -
  YoY % 20.45% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.45% 100.00% - - - - -
P/NAPS 1.82 2.27 1.19 1.62 1.59 1.22 1.34 5.23%
  YoY % -19.82% 90.76% -26.54% 1.89% 30.33% -8.96% -
  Horiz. % 135.82% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers