[YTLCMT] QoQ Cumulative Quarter Result on 30-Sep-2004 [#1]

Stock
[YTLCMT] YTL CEMENT BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -58.91%
YoY- 54.47%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 677,065 478,276 290,092 157,509 513,264 362,231 238,566 100.58%
PBT 75,374 62,042 60,104 38,706 100,887 71,777 48,168 34.82%
Tax -19,472 -3,605 -6,762 -3,753 -15,826 -11,192 -8,196 78.14%
NP 55,902 58,437 53,342 34,953 85,061 60,585 39,972 25.08%
-
NP to SH 55,902 58,437 53,342 34,953 85,061 60,585 39,972 25.08%
-
Tax Rate 25.83% 5.81% 11.25% 9.70% 15.69% 15.59% 17.02% -
Total Cost 621,163 419,839 236,750 122,556 428,203 301,646 198,594 114.02%
-
Net Worth 605,854 587,347 546,515 580,790 272,808 436,230 408,644 30.05%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 44,319 - - - 18,048 - - -
Div Payout % 79.28% - - - 21.22% - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 605,854 587,347 546,515 580,790 272,808 436,230 408,644 30.05%
NOSH 443,199 413,566 369,916 361,458 383,268 150,372 143,939 111.79%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 8.26% 12.22% 18.39% 22.19% 16.57% 16.73% 16.76% -
ROE 9.23% 9.95% 9.76% 6.02% 31.18% 13.89% 9.78% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 152.77 115.65 78.42 43.58 284.37 240.89 165.74 -5.29%
EPS 12.72 14.13 14.42 9.67 27.52 40.29 27.77 -40.60%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 1.367 1.4202 1.4774 1.6068 1.5115 2.901 2.839 -38.59%
Adjusted Per Share Value based on latest NOSH - 362,207
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 95.24 67.28 40.81 22.16 72.20 50.95 33.56 100.57%
EPS 7.86 8.22 7.50 4.92 11.97 8.52 5.62 25.08%
DPS 6.23 0.00 0.00 0.00 2.54 0.00 0.00 -
NAPS 0.8522 0.8262 0.7688 0.817 0.3837 0.6136 0.5748 30.05%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.21 2.74 2.55 2.46 4.76 5.05 5.00 -
P/RPS 1.45 2.37 3.25 5.65 1.67 2.10 3.02 -38.71%
P/EPS 17.52 19.39 17.68 25.44 10.10 12.53 18.01 -1.82%
EY 5.71 5.16 5.65 3.93 9.90 7.98 5.55 1.91%
DY 4.52 0.00 0.00 0.00 2.10 0.00 0.00 -
P/NAPS 1.62 1.93 1.73 1.53 3.15 1.74 1.76 -5.38%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 27/05/05 25/02/05 26/11/04 26/08/04 27/05/04 26/02/04 -
Price 2.15 2.30 2.82 2.55 2.33 4.60 4.96 -
P/RPS 1.41 1.99 3.60 5.85 0.82 1.91 2.99 -39.44%
P/EPS 17.05 16.28 19.56 26.37 4.94 11.42 17.86 -3.04%
EY 5.87 6.14 5.11 3.79 20.23 8.76 5.60 3.19%
DY 4.65 0.00 0.00 0.00 4.29 0.00 0.00 -
P/NAPS 1.57 1.62 1.91 1.59 1.54 1.59 1.75 -6.98%

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