[YTLCMT] YoY Annualized Quarter Result on 31-Mar-2003 [#3]

Stock
[YTLCMT] YTL CEMENT BHD
Announcement Date
22-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 10.52%
YoY- -3.89%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 1,028,166 637,701 482,974 411,190 411,862 357,214 224,636 28.83%
PBT 156,544 82,722 95,702 79,776 81,324 75,677 5,244 76.08%
Tax -13,728 -4,806 -14,922 -13,638 -12,510 -10,072 -4,126 22.17%
NP 142,816 77,916 80,780 66,137 68,813 65,605 1,117 124.36%
-
NP to SH 138,400 77,916 80,780 66,137 68,813 65,605 1,117 123.19%
-
Tax Rate 8.77% 5.81% 15.59% 17.10% 15.38% 13.31% 78.68% -
Total Cost 885,350 559,785 402,194 345,053 343,049 291,609 223,518 25.77%
-
Net Worth 967,381 587,347 436,230 345,730 301,535 272,322 206,102 29.38%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 967,381 587,347 436,230 345,730 301,535 272,322 206,102 29.38%
NOSH 483,690 413,566 150,372 139,295 139,599 74,404 75,495 36.26%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 13.89% 12.22% 16.73% 16.08% 16.71% 18.37% 0.50% -
ROE 14.31% 13.27% 18.52% 19.13% 22.82% 24.09% 0.54% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 212.57 154.20 321.19 295.19 295.03 480.10 297.55 -5.44%
EPS 20.93 18.84 53.72 47.48 49.29 88.17 1.48 55.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.4202 2.901 2.482 2.16 3.66 2.73 -5.05%
Adjusted Per Share Value based on latest NOSH - 139,292
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 144.63 89.70 67.94 57.84 57.93 50.25 31.60 28.83%
EPS 19.47 10.96 11.36 9.30 9.68 9.23 0.16 122.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3608 0.8262 0.6136 0.4863 0.4242 0.3831 0.2899 29.38%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 - - -
Price 2.43 2.74 5.05 2.92 2.87 0.00 0.00 -
P/RPS 1.14 1.78 1.57 0.99 0.97 0.00 0.00 -
P/EPS 8.49 14.54 9.40 6.15 5.82 0.00 0.00 -
EY 11.78 6.88 10.64 16.26 17.18 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.93 1.74 1.18 1.33 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 18/05/06 27/05/05 27/05/04 22/05/03 30/05/02 25/05/01 30/05/00 -
Price 2.37 2.30 4.60 3.04 2.89 0.00 0.00 -
P/RPS 1.11 1.49 1.43 1.03 0.98 0.00 0.00 -
P/EPS 8.28 12.21 8.56 6.40 5.86 0.00 0.00 -
EY 12.07 8.19 11.68 15.62 17.06 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.62 1.59 1.22 1.34 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