[YTLCMT] YoY Cumulative 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- 65.78%
YoY- -3.89%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 771,125 478,276 362,231 308,393 308,897 267,911 168,477 28.83%
PBT 117,408 62,042 71,777 59,832 60,993 56,758 3,933 76.08%
Tax -10,296 -3,605 -11,192 -10,229 -9,383 -7,554 -3,095 22.16%
NP 107,112 58,437 60,585 49,603 51,610 49,204 838 124.35%
-
NP to SH 103,800 58,437 60,585 49,603 51,610 49,204 838 123.18%
-
Tax Rate 8.77% 5.81% 15.59% 17.10% 15.38% 13.31% 78.69% -
Total Cost 664,013 419,839 301,646 258,790 257,287 218,707 167,639 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 10.73% 9.95% 13.89% 14.35% 17.12% 18.07% 0.41% -
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 159.43 115.65 240.89 221.40 221.27 360.07 223.16 -5.44%
EPS 15.70 14.13 40.29 35.61 36.97 66.13 1.11 55.48%
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 108.47 67.28 50.95 43.38 43.45 37.69 23.70 28.83%
EPS 14.60 8.22 8.52 6.98 7.26 6.92 0.12 122.52%
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 1.52 2.37 2.10 1.32 1.30 0.00 0.00 -
P/EPS 11.32 19.39 12.53 8.20 7.76 0.00 0.00 -
EY 8.83 5.16 7.98 12.20 12.88 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 1.49 1.99 1.91 1.37 1.31 0.00 0.00 -
P/EPS 11.04 16.28 11.42 8.54 7.82 0.00 0.00 -
EY 9.05 6.14 8.76 11.71 12.79 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