[YTLCMT] QoQ TTM 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- 1.21%
YoY- 20.28%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 564,788 540,214 513,264 480,137 474,153 461,403 426,298 20.52%
PBT 112,823 112,766 100,888 92,653 92,498 89,680 80,706 24.89%
Tax -14,392 -15,378 -15,826 -14,740 -15,516 -14,085 -13,777 2.94%
NP 98,431 97,388 85,062 77,913 76,982 75,595 66,929 29.17%
-
NP to SH 98,431 97,388 85,062 77,913 76,982 75,595 66,929 29.17%
-
Tax Rate 12.76% 13.64% 15.69% 15.91% 16.77% 15.71% 17.07% -
Total Cost 466,357 442,826 428,202 402,224 397,171 385,808 359,369 18.88%
-
Net Worth 584,256 581,994 541,466 314,222 287,661 281,780 364,835 36.68%
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 18,048 18,048 28,096 28,096 28,096 28,096 -25.45%
Div Payout % 18.34% 18.53% 21.22% 36.06% 36.50% 37.17% 41.98% -
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 584,256 581,994 541,466 314,222 287,661 281,780 364,835 36.68%
NOSH 395,462 362,207 383,268 157,111 143,830 140,890 140,483 98.74%
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 17.43% 18.03% 16.57% 16.23% 16.24% 16.38% 15.70% -
ROE 16.85% 16.73% 15.71% 24.80% 26.76% 26.83% 18.34% -
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 142.82 149.14 284.37 305.60 329.66 327.49 303.45 -39.35%
EPS 24.89 26.89 47.13 49.59 53.52 53.66 47.64 -35.00%
DPS 4.56 4.98 10.00 17.88 19.53 20.00 20.00 -62.51%
NAPS 1.4774 1.6068 3.00 2.00 2.00 2.00 2.597 -31.22%
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 79.45 75.99 72.20 67.54 66.70 64.90 59.97 20.52%
EPS 13.85 13.70 11.97 10.96 10.83 10.63 9.41 29.24%
DPS 2.54 2.54 2.54 3.95 3.95 3.95 3.95 -25.39%
NAPS 0.8218 0.8187 0.7617 0.442 0.4046 0.3964 0.5132 36.67%
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 1.79 1.65 1.67 1.65 1.52 1.28 1.08 39.83%
P/EPS 10.25 9.15 10.10 10.18 9.34 7.83 6.88 30.28%
EY 9.76 10.93 9.90 9.82 10.70 12.78 14.52 -23.17%
DY 1.79 2.03 2.10 3.54 3.91 4.76 6.10 -55.67%
P/NAPS 1.73 1.53 1.59 2.53 2.50 2.10 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 1.97 1.71 0.82 1.51 1.50 1.51 1.42 24.26%
P/EPS 11.33 9.48 4.94 9.28 9.27 9.24 9.03 16.25%
EY 8.83 10.54 20.23 10.78 10.79 10.82 11.08 -13.98%
DY 1.62 1.95 4.29 3.89 3.94 4.03 4.65 -50.32%
P/NAPS 1.91 1.59 0.78 2.30 2.48 2.48 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