[YTLCMT] YoY Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[YTLCMT] YTL CEMENT BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 35.23%
YoY- 62.07%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 1,135,604 1,044,944 630,036 522,236 381,816 433,916 354,452 21.40%
PBT 210,784 180,504 154,824 107,312 71,416 83,608 76,396 18.42%
Tax -53,468 -10,856 -15,012 -16,804 -15,572 -10,168 -4,692 49.98%
NP 157,316 169,648 139,812 90,508 55,844 73,440 71,704 13.98%
-
NP to SH 151,036 160,264 139,812 90,508 55,844 73,440 71,704 13.21%
-
Tax Rate 25.37% 6.01% 9.70% 15.66% 21.80% 12.16% 6.14% -
Total Cost 978,288 875,296 490,224 431,728 325,972 360,476 282,748 22.97%
-
Net Worth 1,606,413 740,906 580,790 387,589 329,746 280,079 241,123 37.15%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 1,606,413 740,906 580,790 387,589 329,746 280,079 241,123 37.15%
NOSH 662,438 483,305 361,458 140,890 139,192 70,371 75,350 43.63%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 13.85% 16.24% 22.19% 17.33% 14.63% 16.92% 20.23% -
ROE 9.40% 21.63% 24.07% 23.35% 16.94% 26.22% 29.74% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 171.43 216.21 174.30 370.67 274.31 616.61 470.40 -15.47%
EPS 22.80 33.16 38.68 64.24 40.12 104.36 95.16 -21.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.425 1.533 1.6068 2.751 2.369 3.98 3.20 -4.51%
Adjusted Per Share Value based on latest NOSH - 140,890
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 159.74 146.99 88.62 73.46 53.71 61.04 49.86 21.40%
EPS 21.25 22.54 19.67 12.73 7.86 10.33 10.09 13.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2597 1.0422 0.817 0.5452 0.4638 0.394 0.3392 37.15%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - - -
Price 2.48 2.24 2.46 4.20 2.78 0.00 0.00 -
P/RPS 1.45 1.04 1.41 1.13 1.01 0.00 0.00 -
P/EPS 10.88 6.76 6.36 6.54 6.93 0.00 0.00 -
EY 9.19 14.80 15.72 15.30 14.43 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.46 1.53 1.53 1.17 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 19/12/06 24/11/05 26/11/04 20/11/03 28/11/02 29/11/01 29/11/00 -
Price 3.60 2.35 2.55 4.96 2.95 0.00 0.00 -
P/RPS 2.10 1.09 1.46 1.34 1.08 0.00 0.00 -
P/EPS 15.79 7.09 6.59 7.72 7.35 0.00 0.00 -
EY 6.33 14.11 15.17 12.95 13.60 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.53 1.59 1.80 1.25 0.00 0.00 -

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