[YTLCMT] QoQ Annualized Quarter Result on 30-Jun-2005 [#4]

Stock
[YTLCMT] YTL CEMENT BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -28.25%
YoY- -34.28%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 1,028,166 1,002,862 1,044,944 677,065 637,701 580,184 630,036 38.65%
PBT 156,544 162,054 180,504 75,374 82,722 120,208 154,824 0.73%
Tax -13,728 -11,578 -10,856 -19,472 -4,806 -13,524 -15,012 -5.79%
NP 142,816 150,476 169,648 55,902 77,916 106,684 139,812 1.42%
-
NP to SH 138,400 145,114 160,264 55,902 77,916 106,684 139,812 -0.67%
-
Tax Rate 8.77% 7.14% 6.01% 25.83% 5.81% 11.25% 9.70% -
Total Cost 885,350 852,386 875,296 621,163 559,785 473,500 490,224 48.35%
-
Net Worth 967,381 1,263,459 740,906 605,854 587,347 546,515 580,790 40.55%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - 44,319 - - - -
Div Payout % - - - 79.28% - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 967,381 1,263,459 740,906 605,854 587,347 546,515 580,790 40.55%
NOSH 483,690 483,713 483,305 443,199 413,566 369,916 361,458 21.45%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 13.89% 15.00% 16.24% 8.26% 12.22% 18.39% 22.19% -
ROE 14.31% 11.49% 21.63% 9.23% 13.27% 19.52% 24.07% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 212.57 207.33 216.21 152.77 154.20 156.84 174.30 14.16%
EPS 20.93 30.00 33.16 12.72 18.84 28.84 38.68 -33.62%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 2.00 2.612 1.533 1.367 1.4202 1.4774 1.6068 15.72%
Adjusted Per Share Value based on latest NOSH - 486,778
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 144.63 141.07 146.99 95.24 89.70 81.61 88.62 38.65%
EPS 19.47 20.41 22.54 7.86 10.96 15.01 19.67 -0.67%
DPS 0.00 0.00 0.00 6.23 0.00 0.00 0.00 -
NAPS 1.3608 1.7772 1.0422 0.8522 0.8262 0.7688 0.817 40.55%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.43 2.30 2.24 2.21 2.74 2.55 2.46 -
P/RPS 1.14 1.11 1.04 1.45 1.78 1.63 1.41 -13.22%
P/EPS 8.49 7.67 6.76 17.52 14.54 8.84 6.36 21.25%
EY 11.78 13.04 14.80 5.71 6.88 11.31 15.72 -17.51%
DY 0.00 0.00 0.00 4.52 0.00 0.00 0.00 -
P/NAPS 1.22 0.88 1.46 1.62 1.93 1.73 1.53 -14.02%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 18/05/06 23/02/06 24/11/05 26/08/05 27/05/05 25/02/05 26/11/04 -
Price 2.37 2.40 2.35 2.15 2.30 2.82 2.55 -
P/RPS 1.11 1.16 1.09 1.41 1.49 1.80 1.46 -16.71%
P/EPS 8.28 8.00 7.09 17.05 12.21 9.78 6.59 16.45%
EY 12.07 12.50 14.11 5.87 8.19 10.23 15.17 -14.14%
DY 0.00 0.00 0.00 4.65 0.00 0.00 0.00 -
P/NAPS 1.19 0.92 1.53 1.57 1.62 1.91 1.59 -17.58%

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