[YTLCMT] YoY 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- -23.34%
YoY- 8.69%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 261,917 240,195 132,582 108,008 95,258 100,235 89,883 19.50%
PBT 48,058 35,901 21,398 21,341 18,523 20,921 19,418 16.29%
Tax -12,359 -3,075 -3,009 -3,995 -2,564 -2,474 -731 60.17%
NP 35,699 32,826 18,389 17,346 15,959 18,447 18,687 11.38%
-
NP to SH 34,013 32,491 18,389 17,346 15,959 18,447 18,687 10.49%
-
Tax Rate 25.72% 8.57% 14.06% 18.72% 13.84% 11.83% 3.76% -
Total Cost 226,218 207,369 114,193 90,662 79,299 81,788 71,196 21.23%
-
Net Worth 1,643,191 1,264,776 584,256 408,335 346,196 297,442 259,646 35.98%
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 1,643,191 1,264,776 584,256 408,335 346,196 297,442 259,646 35.98%
NOSH 660,446 484,217 395,462 143,830 139,258 139,644 75,259 43.59%
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 13.63% 13.67% 13.87% 16.06% 16.75% 18.40% 20.79% -
ROE 2.07% 2.57% 3.15% 4.25% 4.61% 6.20% 7.20% -
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 39.66 49.60 33.53 75.09 68.40 71.78 119.43 -16.77%
EPS 5.15 6.71 4.65 12.06 11.46 13.21 24.83 -23.05%
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 36.84 33.79 18.65 15.19 13.40 14.10 12.64 19.50%
EPS 4.78 4.57 2.59 2.44 2.24 2.59 2.63 10.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3114 1.7791 0.8218 0.5744 0.487 0.4184 0.3652 35.98%
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 10.09 4.64 7.61 6.66 4.14 0.00 0.00 -
P/EPS 77.67 34.28 54.84 41.46 24.69 0.00 0.00 -
EY 1.29 2.92 1.82 2.41 4.05 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 11.30 4.84 8.41 6.61 4.28 0.00 0.00 -
P/EPS 86.99 35.77 60.65 41.13 25.57 0.00 0.00 -
EY 1.15 2.80 1.65 2.43 3.91 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