[YTLCMT] QoQ Annualized Quarter Result on 30-Jun-2004 [#4]

Stock
[YTLCMT] YTL CEMENT BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 5.3%
YoY- 27.09%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 637,701 580,184 630,036 513,264 482,974 477,132 522,236 14.23%
PBT 82,722 120,208 154,824 100,887 95,702 96,336 107,312 -15.91%
Tax -4,806 -13,524 -15,012 -15,826 -14,922 -16,392 -16,804 -56.55%
NP 77,916 106,684 139,812 85,061 80,780 79,944 90,508 -9.49%
-
NP to SH 77,916 106,684 139,812 85,061 80,780 79,944 90,508 -9.49%
-
Tax Rate 5.81% 11.25% 9.70% 15.69% 15.59% 17.02% 15.66% -
Total Cost 559,785 473,500 490,224 428,203 402,194 397,188 431,728 18.88%
-
Net Worth 587,347 546,515 580,790 272,808 436,230 408,644 387,589 31.89%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - 18,048 - - - -
Div Payout % - - - 21.22% - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 587,347 546,515 580,790 272,808 436,230 408,644 387,589 31.89%
NOSH 413,566 369,916 361,458 383,268 150,372 143,939 140,890 104.87%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 12.22% 18.39% 22.19% 16.57% 16.73% 16.76% 17.33% -
ROE 13.27% 19.52% 24.07% 31.18% 18.52% 19.56% 23.35% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 154.20 156.84 174.30 284.37 321.19 331.48 370.67 -44.24%
EPS 18.84 28.84 38.68 27.52 53.72 55.54 64.24 -55.82%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 1.4202 1.4774 1.6068 1.5115 2.901 2.839 2.751 -35.62%
Adjusted Per Share Value based on latest NOSH - 383,268
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 89.70 81.61 88.62 72.20 67.94 67.12 73.46 14.22%
EPS 10.96 15.01 19.67 11.97 11.36 11.25 12.73 -9.49%
DPS 0.00 0.00 0.00 2.54 0.00 0.00 0.00 -
NAPS 0.8262 0.7688 0.817 0.3837 0.6136 0.5748 0.5452 31.89%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 2.74 2.55 2.46 4.76 5.05 5.00 4.20 -
P/RPS 1.78 1.63 1.41 1.67 1.57 1.51 1.13 35.34%
P/EPS 14.54 8.84 6.36 10.10 9.40 9.00 6.54 70.26%
EY 6.88 11.31 15.72 9.90 10.64 11.11 15.30 -41.27%
DY 0.00 0.00 0.00 2.10 0.00 0.00 0.00 -
P/NAPS 1.93 1.73 1.53 3.15 1.74 1.76 1.53 16.73%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 25/02/05 26/11/04 26/08/04 27/05/04 26/02/04 20/11/03 -
Price 2.30 2.82 2.55 2.33 4.60 4.96 4.96 -
P/RPS 1.49 1.80 1.46 0.82 1.43 1.50 1.34 7.32%
P/EPS 12.21 9.78 6.59 4.94 8.56 8.93 7.72 35.70%
EY 8.19 10.23 15.17 20.23 11.68 11.20 12.95 -26.30%
DY 0.00 0.00 0.00 4.29 0.00 0.00 0.00 -
P/NAPS 1.62 1.91 1.59 1.54 1.59 1.75 1.80 -6.77%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment