[YTLCMT] QoQ Cumulative Quarter Result on 31-Mar-2004 [#3]

Stock
[YTLCMT] YTL CEMENT BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 51.57%
YoY- 22.14%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 290,092 157,509 513,264 362,231 238,566 130,559 426,298 -22.54%
PBT 60,104 38,706 100,887 71,777 48,168 26,828 80,707 -17.76%
Tax -6,762 -3,753 -15,826 -11,192 -8,196 -4,201 -13,777 -37.64%
NP 53,342 34,953 85,061 60,585 39,972 22,627 66,930 -13.98%
-
NP to SH 53,342 34,953 85,061 60,585 39,972 22,627 66,930 -13.98%
-
Tax Rate 11.25% 9.70% 15.69% 15.59% 17.02% 15.66% 17.07% -
Total Cost 236,750 122,556 428,203 301,646 198,594 107,932 359,368 -24.19%
-
Net Worth 546,515 580,790 272,808 436,230 408,644 387,589 364,799 30.76%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - 18,048 - - - 28,137 -
Div Payout % - - 21.22% - - - 42.04% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 546,515 580,790 272,808 436,230 408,644 387,589 364,799 30.76%
NOSH 369,916 361,458 383,268 150,372 143,939 140,890 140,686 89.94%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 18.39% 22.19% 16.57% 16.73% 16.76% 17.33% 15.70% -
ROE 9.76% 6.02% 31.18% 13.89% 9.78% 5.84% 18.35% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 78.42 43.58 284.37 240.89 165.74 92.67 303.01 -59.22%
EPS 14.42 9.67 27.52 40.29 27.77 16.06 48.03 -54.99%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 20.00 -
NAPS 1.4774 1.6068 1.5115 2.901 2.839 2.751 2.593 -31.15%
Adjusted Per Share Value based on latest NOSH - 157,111
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 40.81 22.16 72.20 50.95 33.56 18.37 59.97 -22.54%
EPS 7.50 4.92 11.97 8.52 5.62 3.18 9.41 -13.97%
DPS 0.00 0.00 2.54 0.00 0.00 0.00 3.96 -
NAPS 0.7688 0.817 0.3837 0.6136 0.5748 0.5452 0.5131 30.78%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.55 2.46 4.76 5.05 5.00 4.20 3.28 -
P/RPS 3.25 5.65 1.67 2.10 3.02 4.53 1.08 107.74%
P/EPS 17.68 25.44 10.10 12.53 18.01 26.15 6.89 86.89%
EY 5.65 3.93 9.90 7.98 5.55 3.82 14.50 -46.49%
DY 0.00 0.00 2.10 0.00 0.00 0.00 6.10 -
P/NAPS 1.73 1.53 3.15 1.74 1.76 1.53 1.26 23.41%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 26/11/04 26/08/04 27/05/04 26/02/04 20/11/03 28/08/03 -
Price 2.82 2.55 2.33 4.60 4.96 4.96 4.30 -
P/RPS 3.60 5.85 0.82 1.91 2.99 5.35 1.42 85.40%
P/EPS 19.56 26.37 4.94 11.42 17.86 30.88 9.04 66.89%
EY 5.11 3.79 20.23 8.76 5.60 3.24 11.06 -40.09%
DY 0.00 0.00 4.29 0.00 0.00 0.00 4.65 -
P/NAPS 1.91 1.59 1.54 1.59 1.75 1.80 1.66 9.75%

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