[YTLCMT] QoQ Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[YTLCMT] YTL CEMENT BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -23.69%
YoY- 33.45%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 1,044,944 677,065 637,701 580,184 630,036 513,264 482,974 67.20%
PBT 180,504 75,374 82,722 120,208 154,824 100,887 95,702 52.59%
Tax -10,856 -19,472 -4,806 -13,524 -15,012 -15,826 -14,922 -19.09%
NP 169,648 55,902 77,916 106,684 139,812 85,061 80,780 63.92%
-
NP to SH 160,264 55,902 77,916 106,684 139,812 85,061 80,780 57.82%
-
Tax Rate 6.01% 25.83% 5.81% 11.25% 9.70% 15.69% 15.59% -
Total Cost 875,296 621,163 559,785 473,500 490,224 428,203 402,194 67.85%
-
Net Worth 740,906 605,854 587,347 546,515 580,790 272,808 436,230 42.30%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 44,319 - - - 18,048 - -
Div Payout % - 79.28% - - - 21.22% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 740,906 605,854 587,347 546,515 580,790 272,808 436,230 42.30%
NOSH 483,305 443,199 413,566 369,916 361,458 383,268 150,372 117.63%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 16.24% 8.26% 12.22% 18.39% 22.19% 16.57% 16.73% -
ROE 21.63% 9.23% 13.27% 19.52% 24.07% 31.18% 18.52% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 216.21 152.77 154.20 156.84 174.30 284.37 321.19 -23.17%
EPS 33.16 12.72 18.84 28.84 38.68 27.52 53.72 -27.48%
DPS 0.00 10.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 1.533 1.367 1.4202 1.4774 1.6068 1.5115 2.901 -34.61%
Adjusted Per Share Value based on latest NOSH - 395,462
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 146.99 95.24 89.70 81.61 88.62 72.20 67.94 67.20%
EPS 22.54 7.86 10.96 15.01 19.67 11.97 11.36 57.83%
DPS 0.00 6.23 0.00 0.00 0.00 2.54 0.00 -
NAPS 1.0422 0.8522 0.8262 0.7688 0.817 0.3837 0.6136 42.31%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.24 2.21 2.74 2.55 2.46 4.76 5.05 -
P/RPS 1.04 1.45 1.78 1.63 1.41 1.67 1.57 -23.99%
P/EPS 6.76 17.52 14.54 8.84 6.36 10.10 9.40 -19.71%
EY 14.80 5.71 6.88 11.31 15.72 9.90 10.64 24.58%
DY 0.00 4.52 0.00 0.00 0.00 2.10 0.00 -
P/NAPS 1.46 1.62 1.93 1.73 1.53 3.15 1.74 -11.02%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 26/08/05 27/05/05 25/02/05 26/11/04 26/08/04 27/05/04 -
Price 2.35 2.15 2.30 2.82 2.55 2.33 4.60 -
P/RPS 1.09 1.41 1.49 1.80 1.46 0.82 1.43 -16.54%
P/EPS 7.09 17.05 12.21 9.78 6.59 4.94 8.56 -11.79%
EY 14.11 5.87 8.19 10.23 15.17 20.23 11.68 13.41%
DY 0.00 4.65 0.00 0.00 0.00 4.29 0.00 -
P/NAPS 1.53 1.57 1.62 1.91 1.59 1.54 1.59 -2.52%

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