[YTLCMT] YoY TTM Result on 30-Jun-2003 [#4]

Stock
[YTLCMT] YTL CEMENT BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 3.32%
YoY- 0.21%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 1,061,946 677,064 513,264 426,298 422,639 379,380 243,605 27.79%
PBT 158,134 75,375 100,888 80,706 79,926 66,782 20,537 40.50%
Tax -2,282 -9,722 -15,826 -13,777 -13,140 -14,105 -678 22.40%
NP 155,852 65,653 85,062 66,929 66,786 52,677 19,859 40.94%
-
NP to SH 138,026 65,653 85,062 66,929 66,786 52,677 17,183 41.49%
-
Tax Rate 1.44% 12.90% 15.69% 17.07% 16.44% 21.12% 3.30% -
Total Cost 906,094 611,411 428,202 359,369 355,853 326,703 223,746 26.23%
-
Net Worth 968,687 486,778 541,466 364,835 316,205 261,001 223,065 27.71%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 48,434 48,677 18,048 28,096 27,859 7,035 - -
Div Payout % 35.09% 74.14% 21.22% 41.98% 41.71% 13.36% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 968,687 486,778 541,466 364,835 316,205 261,001 223,065 27.71%
NOSH 484,343 486,778 383,268 140,483 139,297 70,350 75,360 36.33%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 14.68% 9.70% 16.57% 15.70% 15.80% 13.89% 8.15% -
ROE 14.25% 13.49% 15.71% 18.34% 21.12% 20.18% 7.70% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 219.25 139.09 284.37 303.45 303.41 539.27 323.25 -6.26%
EPS 28.50 13.49 47.13 47.64 47.94 74.88 22.80 3.78%
DPS 10.00 10.00 10.00 20.00 20.00 10.00 0.00 -
NAPS 2.00 1.00 3.00 2.597 2.27 3.71 2.96 -6.32%
Adjusted Per Share Value based on latest NOSH - 140,483
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 149.38 95.24 72.20 59.97 59.45 53.37 34.27 27.79%
EPS 19.42 9.24 11.97 9.41 9.39 7.41 2.42 41.47%
DPS 6.81 6.85 2.54 3.95 3.92 0.99 0.00 -
NAPS 1.3626 0.6847 0.7617 0.5132 0.4448 0.3671 0.3138 27.71%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 - - -
Price 2.34 2.21 4.76 3.28 2.82 0.00 0.00 -
P/RPS 1.07 1.59 1.67 1.08 0.93 0.00 0.00 -
P/EPS 8.21 16.39 10.10 6.88 5.88 0.00 0.00 -
EY 12.18 6.10 9.90 14.52 17.00 0.00 0.00 -
DY 4.27 4.52 2.10 6.10 7.09 0.00 0.00 -
P/NAPS 1.17 2.21 1.59 1.26 1.24 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 24/08/06 26/08/05 26/08/04 28/08/03 29/08/02 30/08/01 29/08/00 -
Price 2.42 2.15 2.33 4.30 2.78 0.00 0.00 -
P/RPS 1.10 1.55 0.82 1.42 0.92 0.00 0.00 -
P/EPS 8.49 15.94 4.94 9.03 5.80 0.00 0.00 -
EY 11.78 6.27 20.23 11.08 17.25 0.00 0.00 -
DY 4.13 4.65 4.29 4.65 7.19 0.00 0.00 -
P/NAPS 1.21 2.15 0.78 1.66 1.22 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