[YTLCMT] YoY Cumulative 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- 76.66%
YoY- 33.59%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 545,819 501,431 290,092 238,566 190,712 208,714 178,496 20.46%
PBT 100,753 81,027 60,104 48,168 36,378 41,823 38,517 17.37%
Tax -25,725 -5,789 -6,762 -8,196 -6,457 -5,016 -1,904 54.29%
NP 75,028 75,238 53,342 39,972 29,921 36,807 36,613 12.69%
-
NP to SH 71,772 72,557 53,342 39,972 29,921 36,807 36,613 11.86%
-
Tax Rate 25.53% 7.14% 11.25% 17.02% 17.75% 11.99% 4.94% -
Total Cost 470,791 426,193 236,750 198,594 160,791 171,907 141,883 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 4.36% 5.74% 9.76% 9.78% 8.64% 12.36% 14.09% -
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 82.51 103.66 78.42 165.74 136.97 149.30 236.98 -16.11%
EPS 10.85 15.00 14.42 27.77 21.49 26.33 48.61 -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 76.78 70.53 40.81 33.56 26.83 29.36 25.11 20.46%
EPS 10.10 10.21 7.50 5.62 4.21 5.18 5.15 11.87%
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 4.85 2.22 3.25 3.02 2.07 0.00 0.00 -
P/EPS 36.87 15.33 17.68 18.01 13.17 0.00 0.00 -
EY 2.71 6.52 5.65 5.55 7.59 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 5.43 2.32 3.60 2.99 2.14 0.00 0.00 -
P/EPS 41.29 16.00 19.56 17.86 13.63 0.00 0.00 -
EY 2.42 6.25 5.11 5.60 7.33 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