[YTLCMT] YoY Cumulative 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- 51.57%
YoY- 22.14%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 833,823 771,125 478,276 362,231 308,393 308,897 267,911 20.82%
PBT 161,160 117,408 62,042 71,777 59,832 60,993 56,758 18.98%
Tax -40,551 -10,296 -3,605 -11,192 -10,229 -9,383 -7,554 32.30%
NP 120,609 107,112 58,437 60,585 49,603 51,610 49,204 16.10%
-
NP to SH 111,936 103,800 58,437 60,585 49,603 51,610 49,204 14.67%
-
Tax Rate 25.16% 8.77% 5.81% 15.59% 17.10% 15.38% 13.31% -
Total Cost 713,214 664,013 419,839 301,646 258,790 257,287 218,707 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 33,000 - - - - - - -
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 6.83% 10.73% 9.95% 13.89% 14.35% 17.12% 18.07% -
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 126.34 159.43 115.65 240.89 221.40 221.27 360.07 -16.01%
EPS 16.96 15.70 14.13 40.29 35.61 36.97 66.13 -20.28%
DPS 5.00 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 117.29 108.47 67.28 50.95 43.38 43.45 37.69 20.81%
EPS 15.75 14.60 8.22 8.52 6.98 7.26 6.92 14.68%
DPS 4.64 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 3.47 1.52 2.37 2.10 1.32 1.30 0.00 -
P/EPS 25.83 11.32 19.39 12.53 8.20 7.76 0.00 -
EY 3.87 8.83 5.16 7.98 12.20 12.88 0.00 -
DY 1.14 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 4.47 1.49 1.99 1.91 1.37 1.31 0.00 -
P/EPS 33.31 11.04 16.28 11.42 8.54 7.82 0.00 -
EY 3.00 9.05 6.14 8.76 11.71 12.79 0.00 -
DY 0.88 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