[YTLCMT] QoQ Cumulative 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- -4.34%
YoY- -34.28%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 771,125 501,431 261,236 677,065 478,276 290,092 157,509 188.60%
PBT 117,408 81,027 45,126 75,374 62,042 60,104 38,706 109.68%
Tax -10,296 -5,789 -2,714 -19,472 -3,605 -6,762 -3,753 96.09%
NP 107,112 75,238 42,412 55,902 58,437 53,342 34,953 111.12%
-
NP to SH 103,800 72,557 40,066 55,902 58,437 53,342 34,953 106.74%
-
Tax Rate 8.77% 7.14% 6.01% 25.83% 5.81% 11.25% 9.70% -
Total Cost 664,013 426,193 218,824 621,163 419,839 236,750 122,556 208.79%
-
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 10.73% 5.74% 5.41% 9.23% 9.95% 9.76% 6.02% -
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 159.43 103.66 54.05 152.77 115.65 78.42 43.58 137.61%
EPS 15.70 15.00 8.29 12.72 14.13 14.42 9.67 38.17%
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 108.47 70.53 36.75 95.24 67.28 40.81 22.16 188.56%
EPS 14.60 10.21 5.64 7.86 8.22 7.50 4.92 106.63%
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 1.52 2.22 4.14 1.45 2.37 3.25 5.65 -58.35%
P/EPS 11.32 15.33 27.02 17.52 19.39 17.68 25.44 -41.74%
EY 8.83 6.52 3.70 5.71 5.16 5.65 3.93 71.62%
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 1.49 2.32 4.35 1.41 1.99 3.60 5.85 -59.85%
P/EPS 11.04 16.00 28.35 17.05 16.28 19.56 26.37 -44.06%
EY 9.05 6.25 3.53 5.87 6.14 5.11 3.79 78.74%
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