[YTLCMT] YoY TTM Result on 30-Jun-2004 [#4]

Stock
[YTLCMT] YTL CEMENT BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 9.18%
YoY- 27.09%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 1,150,041 1,061,946 677,064 513,264 426,298 422,639 379,380 20.29%
PBT 236,269 158,134 75,375 100,888 80,706 79,926 66,782 23.42%
Tax -58,835 -2,282 -9,722 -15,826 -13,777 -13,140 -14,105 26.86%
NP 177,434 155,852 65,653 85,062 66,929 66,786 52,677 22.42%
-
NP to SH 160,273 138,026 65,653 85,062 66,929 66,786 52,677 20.36%
-
Tax Rate 24.90% 1.44% 12.90% 15.69% 17.07% 16.44% 21.12% -
Total Cost 972,607 906,094 611,411 428,202 359,369 355,853 326,703 19.93%
-
Net Worth 1,301,931 968,687 486,778 541,466 364,835 316,205 261,001 30.69%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 97,910 48,434 48,677 18,048 28,096 27,859 7,035 55.06%
Div Payout % 61.09% 35.09% 74.14% 21.22% 41.98% 41.71% 13.36% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 1,301,931 968,687 486,778 541,466 364,835 316,205 261,001 30.69%
NOSH 650,965 484,343 486,778 383,268 140,483 139,297 70,350 44.86%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 15.43% 14.68% 9.70% 16.57% 15.70% 15.80% 13.89% -
ROE 12.31% 14.25% 13.49% 15.71% 18.34% 21.12% 20.18% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 176.67 219.25 139.09 284.37 303.45 303.41 539.27 -16.96%
EPS 24.62 28.50 13.49 47.13 47.64 47.94 74.88 -16.91%
DPS 15.00 10.00 10.00 10.00 20.00 20.00 10.00 6.98%
NAPS 2.00 2.00 1.00 3.00 2.597 2.27 3.71 -9.78%
Adjusted Per Share Value based on latest NOSH - 383,268
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 161.77 149.38 95.24 72.20 59.97 59.45 53.37 20.29%
EPS 22.54 19.42 9.24 11.97 9.41 9.39 7.41 20.36%
DPS 13.77 6.81 6.85 2.54 3.95 3.92 0.99 55.04%
NAPS 1.8314 1.3626 0.6847 0.7617 0.5132 0.4448 0.3671 30.70%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 - -
Price 5.75 2.34 2.21 4.76 3.28 2.82 0.00 -
P/RPS 3.25 1.07 1.59 1.67 1.08 0.93 0.00 -
P/EPS 23.35 8.21 16.39 10.10 6.88 5.88 0.00 -
EY 4.28 12.18 6.10 9.90 14.52 17.00 0.00 -
DY 2.61 4.27 4.52 2.10 6.10 7.09 0.00 -
P/NAPS 2.88 1.17 2.21 1.59 1.26 1.24 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 23/08/07 24/08/06 26/08/05 26/08/04 28/08/03 29/08/02 30/08/01 -
Price 4.90 2.42 2.15 2.33 4.30 2.78 0.00 -
P/RPS 2.77 1.10 1.55 0.82 1.42 0.92 0.00 -
P/EPS 19.90 8.49 15.94 4.94 9.03 5.80 0.00 -
EY 5.02 11.78 6.27 20.23 11.08 17.25 0.00 -
DY 3.06 4.13 4.65 4.29 4.65 7.19 0.00 -
P/NAPS 2.45 1.21 2.15 0.78 1.66 1.22 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