[YTLCMT] YoY Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[YTLCMT] YTL CEMENT BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -11.67%
YoY- 33.59%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 1,091,638 1,002,862 580,184 477,132 381,424 417,428 356,992 20.46%
PBT 201,506 162,054 120,208 96,336 72,756 83,646 77,034 17.37%
Tax -51,450 -11,578 -13,524 -16,392 -12,914 -10,032 -3,808 54.29%
NP 150,056 150,476 106,684 79,944 59,842 73,614 73,226 12.69%
-
NP to SH 143,544 145,114 106,684 79,944 59,842 73,614 73,226 11.86%
-
Tax Rate 25.53% 7.14% 11.25% 17.02% 17.75% 11.99% 4.94% -
Total Cost 941,582 852,386 473,500 397,188 321,582 343,814 283,766 22.11%
-
Net Worth 1,645,794 1,263,459 546,515 408,644 346,131 297,755 259,853 36.00%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 1,645,794 1,263,459 546,515 408,644 346,131 297,755 259,853 36.00%
NOSH 661,493 483,713 369,916 143,939 139,232 139,791 75,319 43.61%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 13.75% 15.00% 18.39% 16.76% 15.69% 17.64% 20.51% -
ROE 8.72% 11.49% 19.52% 19.56% 17.29% 24.72% 28.18% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 165.03 207.33 156.84 331.48 273.95 298.61 473.97 -16.11%
EPS 21.70 30.00 28.84 55.54 42.98 52.66 97.22 -22.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.488 2.612 1.4774 2.839 2.486 2.13 3.45 -5.30%
Adjusted Per Share Value based on latest NOSH - 143,830
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 153.55 141.07 81.61 67.12 53.65 58.72 50.22 20.46%
EPS 20.19 20.41 15.01 11.25 8.42 10.35 10.30 11.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3151 1.7772 0.7688 0.5748 0.4869 0.4188 0.3655 36.00%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - - -
Price 4.00 2.30 2.55 5.00 2.83 0.00 0.00 -
P/RPS 2.42 1.11 1.63 1.51 1.03 0.00 0.00 -
P/EPS 18.43 7.67 8.84 9.00 6.58 0.00 0.00 -
EY 5.43 13.04 11.31 11.11 15.19 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 0.88 1.73 1.76 1.14 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 08/02/07 23/02/06 25/02/05 26/02/04 27/02/03 28/02/02 27/02/01 -
Price 4.48 2.40 2.82 4.96 2.93 0.00 0.00 -
P/RPS 2.71 1.16 1.80 1.50 1.07 0.00 0.00 -
P/EPS 20.65 8.00 9.78 8.93 6.82 0.00 0.00 -
EY 4.84 12.50 10.23 11.20 14.67 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 0.92 1.91 1.75 1.18 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