[YTLCMT] QoQ Cumulative 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- 52.61%
YoY- 33.45%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 261,236 677,065 478,276 290,092 157,509 513,264 362,231 -19.56%
PBT 45,126 75,374 62,042 60,104 38,706 100,887 71,777 -26.59%
Tax -2,714 -19,472 -3,605 -6,762 -3,753 -15,826 -11,192 -61.07%
NP 42,412 55,902 58,437 53,342 34,953 85,061 60,585 -21.14%
-
NP to SH 40,066 55,902 58,437 53,342 34,953 85,061 60,585 -24.07%
-
Tax Rate 6.01% 25.83% 5.81% 11.25% 9.70% 15.69% 15.59% -
Total Cost 218,824 621,163 419,839 236,750 122,556 428,203 301,646 -19.24%
-
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 5.41% 9.23% 9.95% 9.76% 6.02% 31.18% 13.89% -
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 54.05 152.77 115.65 78.42 43.58 284.37 240.89 -63.04%
EPS 8.29 12.72 14.13 14.42 9.67 27.52 40.29 -65.11%
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 36.75 95.24 67.28 40.81 22.16 72.20 50.95 -19.55%
EPS 5.64 7.86 8.22 7.50 4.92 11.97 8.52 -24.02%
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 4.14 1.45 2.37 3.25 5.65 1.67 2.10 57.15%
P/EPS 27.02 17.52 19.39 17.68 25.44 10.10 12.53 66.83%
EY 3.70 5.71 5.16 5.65 3.93 9.90 7.98 -40.06%
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 4.35 1.41 1.99 3.60 5.85 0.82 1.91 73.01%
P/EPS 28.35 17.05 16.28 19.56 26.37 4.94 11.42 83.23%
EY 3.53 5.87 6.14 5.11 3.79 20.23 8.76 -45.41%
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