[YTLCMT] YoY 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- 18.83%
YoY- 4.73%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 288,005 269,694 188,184 123,665 117,681 100,183 89,415 21.51%
PBT 60,407 36,381 1,939 23,609 23,454 19,170 18,241 22.07%
Tax -14,826 -4,507 3,157 -2,996 -3,772 -4,367 -5,650 17.43%
NP 45,581 31,874 5,096 20,613 19,682 14,803 12,591 23.90%
-
NP to SH 40,164 31,242 5,096 20,613 19,682 14,803 12,591 21.31%
-
Tax Rate 24.54% 12.39% -162.82% 12.69% 16.08% 22.78% 30.97% -
Total Cost 242,424 237,820 183,088 103,052 97,999 85,380 76,824 21.09%
-
Net Worth 1,630,579 968,744 682,767 455,779 345,723 300,794 265,608 35.29%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 32,813 - - - - - - -
Div Payout % 81.70% - - - - - - -
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 1,630,579 968,744 682,767 455,779 345,723 300,794 265,608 35.29%
NOSH 656,274 484,372 480,754 157,111 139,292 139,256 72,570 44.31%
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 15.83% 11.82% 2.71% 16.67% 16.72% 14.78% 14.08% -
ROE 2.46% 3.23% 0.75% 4.52% 5.69% 4.92% 4.74% -
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 43.88 55.68 39.14 78.71 84.48 71.94 123.21 -15.80%
EPS 6.12 4.72 1.06 13.12 14.13 10.63 17.35 -15.93%
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 40.51 37.94 26.47 17.40 16.55 14.09 12.58 21.50%
EPS 5.65 4.39 0.72 2.90 2.77 2.08 1.77 21.33%
DPS 4.62 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2937 1.3627 0.9604 0.6411 0.4863 0.4231 0.3736 35.29%
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 9.98 4.36 7.00 6.42 3.46 3.99 0.00 -
P/EPS 71.57 37.67 258.49 38.49 20.67 27.00 0.00 -
EY 1.40 2.65 0.39 2.60 4.84 3.70 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 12.87 4.26 5.88 5.84 3.60 4.02 0.00 -
P/EPS 92.32 36.74 216.98 35.06 21.51 27.19 0.00 -
EY 1.08 2.72 0.46 2.85 4.65 3.68 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