[YTLCMT] YoY Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[YTLCMT] YTL CEMENT BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -23.69%
YoY- 33.45%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 1,273,566 1,091,638 1,002,862 580,184 477,132 381,424 417,428 20.42%
PBT 278,538 201,506 162,054 120,208 96,336 72,756 83,646 22.18%
Tax -70,182 -51,450 -11,578 -13,524 -16,392 -12,914 -10,032 38.27%
NP 208,356 150,056 150,476 106,684 79,944 59,842 73,614 18.92%
-
NP to SH 190,496 143,544 145,114 106,684 79,944 59,842 73,614 17.16%
-
Tax Rate 25.20% 25.53% 7.14% 11.25% 17.02% 17.75% 11.99% -
Total Cost 1,065,210 941,582 852,386 473,500 397,188 321,582 343,814 20.72%
-
Net Worth 1,659,129 1,645,794 1,263,459 546,515 408,644 346,131 297,755 33.13%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 129,589 - - - - - - -
Div Payout % 68.03% - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 1,659,129 1,645,794 1,263,459 546,515 408,644 346,131 297,755 33.13%
NOSH 647,945 661,493 483,713 369,916 143,939 139,232 139,791 29.10%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 16.36% 13.75% 15.00% 18.39% 16.76% 15.69% 17.64% -
ROE 11.48% 8.72% 11.49% 19.52% 19.56% 17.29% 24.72% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 196.55 165.03 207.33 156.84 331.48 273.95 298.61 -6.73%
EPS 29.40 21.70 30.00 28.84 55.54 42.98 52.66 -9.25%
DPS 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5606 2.488 2.612 1.4774 2.839 2.486 2.13 3.11%
Adjusted Per Share Value based on latest NOSH - 395,462
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 179.15 153.55 141.07 81.61 67.12 53.65 58.72 20.42%
EPS 26.80 20.19 20.41 15.01 11.25 8.42 10.35 17.17%
DPS 18.23 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3338 2.3151 1.7772 0.7688 0.5748 0.4869 0.4188 33.13%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 5.00 4.00 2.30 2.55 5.00 2.83 0.00 -
P/RPS 2.54 2.42 1.11 1.63 1.51 1.03 0.00 -
P/EPS 17.01 18.43 7.67 8.84 9.00 6.58 0.00 -
EY 5.88 5.43 13.04 11.31 11.11 15.19 0.00 -
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 1.61 0.88 1.73 1.76 1.14 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 22/02/08 08/02/07 23/02/06 25/02/05 26/02/04 27/02/03 28/02/02 -
Price 4.82 4.48 2.40 2.82 4.96 2.93 0.00 -
P/RPS 2.45 2.71 1.16 1.80 1.50 1.07 0.00 -
P/EPS 16.39 20.65 8.00 9.78 8.93 6.82 0.00 -
EY 6.10 4.84 12.50 10.23 11.20 14.67 0.00 -
DY 4.15 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.80 0.92 1.91 1.75 1.18 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