[YTLCMT] YoY Cumulative Quarter Result on 30-Jun-2004 [#4]

Stock
[YTLCMT] YTL CEMENT BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 40.4%
YoY- 27.09%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 1,150,041 1,061,946 677,065 513,264 426,298 421,168 379,380 20.29%
PBT 236,268 158,134 75,374 100,887 80,707 80,331 66,782 23.42%
Tax -61,197 -2,282 -19,472 -15,826 -13,777 -13,454 -14,105 27.69%
NP 175,071 155,852 55,902 85,061 66,930 66,877 52,677 22.14%
-
NP to SH 157,910 138,027 55,902 85,061 66,930 66,877 52,677 20.06%
-
Tax Rate 25.90% 1.44% 25.83% 15.69% 17.07% 16.75% 21.12% -
Total Cost 974,970 906,094 621,163 428,203 359,368 354,291 326,703 19.97%
-
Net Worth 1,677,114 1,135,395 605,854 272,808 364,799 316,734 272,308 35.37%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 98,649 48,417 44,319 18,048 28,137 27,906 7,339 54.16%
Div Payout % 62.47% 35.08% 79.28% 21.22% 42.04% 41.73% 13.93% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 1,677,114 1,135,395 605,854 272,808 364,799 316,734 272,308 35.37%
NOSH 657,666 484,177 443,199 383,268 140,686 139,530 73,398 44.09%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 15.22% 14.68% 8.26% 16.57% 15.70% 15.88% 13.89% -
ROE 9.42% 12.16% 9.23% 31.18% 18.35% 21.11% 19.34% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 174.87 219.33 152.77 284.37 303.01 301.85 516.88 -16.51%
EPS 25.34 20.86 12.72 27.52 48.03 47.93 35.89 -5.63%
DPS 15.00 10.00 10.00 10.00 20.00 20.00 10.00 6.98%
NAPS 2.5501 2.345 1.367 1.5115 2.593 2.27 3.71 -6.05%
Adjusted Per Share Value based on latest NOSH - 383,268
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 161.77 149.38 95.24 72.20 59.97 59.24 53.37 20.29%
EPS 22.21 19.42 7.86 11.97 9.41 9.41 7.41 20.06%
DPS 13.88 6.81 6.23 2.54 3.96 3.93 1.03 54.23%
NAPS 2.3591 1.5971 0.8522 0.3837 0.5131 0.4455 0.383 35.37%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 - -
Price 5.75 2.34 2.21 4.76 3.28 2.82 0.00 -
P/RPS 3.29 1.07 1.45 1.67 1.08 0.93 0.00 -
P/EPS 23.95 8.21 17.52 10.10 6.89 5.88 0.00 -
EY 4.18 12.18 5.71 9.90 14.50 17.00 0.00 -
DY 2.61 4.27 4.52 2.10 6.10 7.09 0.00 -
P/NAPS 2.25 1.00 1.62 3.15 1.26 1.24 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 23/08/07 24/08/06 26/08/05 26/08/04 28/08/03 29/08/02 30/08/01 -
Price 4.90 2.42 2.15 2.33 4.30 2.78 0.00 -
P/RPS 2.80 1.10 1.41 0.82 1.42 0.92 0.00 -
P/EPS 20.41 8.49 17.05 4.94 9.04 5.80 0.00 -
EY 4.90 11.78 5.87 20.23 11.06 17.24 0.00 -
DY 3.06 4.13 4.65 4.29 4.65 7.19 0.00 -
P/NAPS 1.92 1.03 1.57 1.54 1.66 1.22 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