[YTLCMT] QoQ Cumulative 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- 40.4%
YoY- 27.09%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 478,276 290,092 157,509 513,264 362,231 238,566 130,559 137.44%
PBT 62,042 60,104 38,706 100,887 71,777 48,168 26,828 74.78%
Tax -3,605 -6,762 -3,753 -15,826 -11,192 -8,196 -4,201 -9.68%
NP 58,437 53,342 34,953 85,061 60,585 39,972 22,627 88.12%
-
NP to SH 58,437 53,342 34,953 85,061 60,585 39,972 22,627 88.12%
-
Tax Rate 5.81% 11.25% 9.70% 15.69% 15.59% 17.02% 15.66% -
Total Cost 419,839 236,750 122,556 428,203 301,646 198,594 107,932 147.13%
-
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 9.95% 9.76% 6.02% 31.18% 13.89% 9.78% 5.84% -
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 115.65 78.42 43.58 284.37 240.89 165.74 92.67 15.89%
EPS 14.13 14.42 9.67 27.52 40.29 27.77 16.06 -8.17%
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 67.28 40.81 22.16 72.20 50.95 33.56 18.37 137.41%
EPS 8.22 7.50 4.92 11.97 8.52 5.62 3.18 88.24%
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 2.37 3.25 5.65 1.67 2.10 3.02 4.53 -35.04%
P/EPS 19.39 17.68 25.44 10.10 12.53 18.01 26.15 -18.06%
EY 5.16 5.65 3.93 9.90 7.98 5.55 3.82 22.17%
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 1.99 3.60 5.85 0.82 1.91 2.99 5.35 -48.24%
P/EPS 16.28 19.56 26.37 4.94 11.42 17.86 30.88 -34.71%
EY 6.14 5.11 3.79 20.23 8.76 5.60 3.24 53.07%
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