[YTLCMT] QoQ TTM 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- -20.82%
YoY- -22.82%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 969,914 888,404 780,791 677,064 629,307 564,788 540,214 47.77%
PBT 130,740 96,298 81,795 75,375 91,153 112,823 112,766 10.37%
Tax -16,413 -8,749 -8,683 -9,722 -8,239 -14,392 -15,378 4.44%
NP 114,327 87,549 73,112 65,653 82,914 98,431 97,388 11.29%
-
NP to SH 111,014 84,868 70,766 65,653 82,914 98,431 97,388 9.13%
-
Tax Rate 12.55% 9.09% 10.62% 12.90% 9.04% 12.76% 13.64% -
Total Cost 855,587 800,855 707,679 611,411 546,393 466,357 442,826 55.18%
-
Net Worth 968,744 1,264,776 740,906 486,778 682,767 584,256 581,994 40.49%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 48,677 48,677 48,677 48,677 18,048 18,048 18,048 93.87%
Div Payout % 43.85% 57.36% 68.79% 74.14% 21.77% 18.34% 18.53% -
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 968,744 1,264,776 740,906 486,778 682,767 584,256 581,994 40.49%
NOSH 484,372 484,217 483,305 486,778 480,754 395,462 362,207 21.40%
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 11.79% 9.85% 9.36% 9.70% 13.18% 17.43% 18.03% -
ROE 11.46% 6.71% 9.55% 13.49% 12.14% 16.85% 16.73% -
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 200.24 183.47 161.55 139.09 130.90 142.82 149.14 21.72%
EPS 22.92 17.53 14.64 13.49 17.25 24.89 26.89 -10.11%
DPS 10.00 10.00 10.07 10.00 3.75 4.56 4.98 59.23%
NAPS 2.00 2.612 1.533 1.00 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 136.43 124.97 109.83 95.24 88.52 79.45 75.99 47.77%
EPS 15.62 11.94 9.95 9.24 11.66 13.85 13.70 9.14%
DPS 6.85 6.85 6.85 6.85 2.54 2.54 2.54 93.86%
NAPS 1.3627 1.7791 1.0422 0.6847 0.9604 0.8218 0.8187 40.49%
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 1.21 1.25 1.39 1.59 2.09 1.79 1.65 -18.69%
P/EPS 10.60 13.12 15.30 16.39 15.89 10.25 9.15 10.31%
EY 9.43 7.62 6.54 6.10 6.29 9.76 10.93 -9.38%
DY 4.12 4.35 4.50 4.52 1.37 1.79 2.03 60.36%
P/NAPS 1.22 0.88 1.46 2.21 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 1.18 1.31 1.45 1.55 1.76 1.97 1.71 -21.92%
P/EPS 10.34 13.69 16.05 15.94 13.34 11.33 9.48 5.96%
EY 9.67 7.30 6.23 6.27 7.50 8.83 10.54 -5.58%
DY 4.22 4.17 4.29 4.65 1.63 1.62 1.95 67.38%
P/NAPS 1.19 0.92 1.53 2.15 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