[YTLCMT] YoY Annualized Quarter 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- 1.05%
YoY- 22.14%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 1,111,764 1,028,166 637,701 482,974 411,190 411,862 357,214 20.82%
PBT 214,880 156,544 82,722 95,702 79,776 81,324 75,677 18.98%
Tax -54,068 -13,728 -4,806 -14,922 -13,638 -12,510 -10,072 32.30%
NP 160,812 142,816 77,916 80,780 66,137 68,813 65,605 16.10%
-
NP to SH 149,248 138,400 77,916 80,780 66,137 68,813 65,605 14.67%
-
Tax Rate 25.16% 8.77% 5.81% 15.59% 17.10% 15.38% 13.31% -
Total Cost 950,952 885,350 559,785 402,194 345,053 343,049 291,609 21.76%
-
Net Worth 1,639,836 967,381 587,347 436,230 345,730 301,535 272,322 34.86%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 44,000 - - - - - - -
Div Payout % 29.48% - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 1,639,836 967,381 587,347 436,230 345,730 301,535 272,322 34.86%
NOSH 660,000 483,690 413,566 150,372 139,295 139,599 74,404 43.85%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 14.46% 13.89% 12.22% 16.73% 16.08% 16.71% 18.37% -
ROE 9.10% 14.31% 13.27% 18.52% 19.13% 22.82% 24.09% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 168.45 212.57 154.20 321.19 295.19 295.03 480.10 -16.01%
EPS 22.61 20.93 18.84 53.72 47.48 49.29 88.17 -20.28%
DPS 6.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4846 2.00 1.4202 2.901 2.482 2.16 3.66 -6.24%
Adjusted Per Share Value based on latest NOSH - 157,111
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 156.39 144.63 89.70 67.94 57.84 57.93 50.25 20.82%
EPS 20.99 19.47 10.96 11.36 9.30 9.68 9.23 14.66%
DPS 6.19 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3067 1.3608 0.8262 0.6136 0.4863 0.4242 0.3831 34.86%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 - -
Price 4.38 2.43 2.74 5.05 2.92 2.87 0.00 -
P/RPS 2.60 1.14 1.78 1.57 0.99 0.97 0.00 -
P/EPS 19.37 8.49 14.54 9.40 6.15 5.82 0.00 -
EY 5.16 11.78 6.88 10.64 16.26 17.18 0.00 -
DY 1.52 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.22 1.93 1.74 1.18 1.33 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 24/05/07 18/05/06 27/05/05 27/05/04 22/05/03 30/05/02 25/05/01 -
Price 5.65 2.37 2.30 4.60 3.04 2.89 0.00 -
P/RPS 3.35 1.11 1.49 1.43 1.03 0.98 0.00 -
P/EPS 24.99 8.28 12.21 8.56 6.40 5.86 0.00 -
EY 4.00 12.07 8.19 11.68 15.62 17.06 0.00 -
DY 1.18 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 1.19 1.62 1.59 1.22 1.34 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