[YTLCMT] YoY TTM Result on 30-Sep-2003 [#1]

Stock
[YTLCMT] YTL CEMENT BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 12.95%
YoY- 21.17%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 1,084,611 780,791 540,214 461,403 409,614 399,246 277,303 25.50%
PBT 165,704 81,795 112,766 89,680 76,878 68,585 35,259 29.40%
Tax -12,935 -8,683 -15,378 -14,085 -14,491 -15,474 -988 53.49%
NP 152,769 73,112 97,388 75,595 62,387 53,111 34,271 28.27%
-
NP to SH 135,719 70,766 97,388 75,595 62,387 53,111 31,595 27.48%
-
Tax Rate 7.81% 10.62% 13.64% 15.71% 18.85% 22.56% 2.80% -
Total Cost 931,842 707,679 442,826 385,808 347,227 346,135 243,032 25.09%
-
Net Worth 1,606,413 740,906 581,994 281,780 329,746 211,115 241,123 37.15%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 48,434 48,677 18,048 28,096 27,859 7,035 - -
Div Payout % 35.69% 68.79% 18.53% 37.17% 44.66% 13.25% - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 1,606,413 740,906 581,994 281,780 329,746 211,115 241,123 37.15%
NOSH 662,438 483,305 362,207 140,890 139,192 70,371 75,350 43.63%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 14.09% 9.36% 18.03% 16.38% 15.23% 13.30% 12.36% -
ROE 8.45% 9.55% 16.73% 26.83% 18.92% 25.16% 13.10% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 163.73 161.55 149.14 327.49 294.28 567.34 368.02 -12.62%
EPS 20.49 14.64 26.89 53.66 44.82 75.47 41.93 -11.24%
DPS 7.31 10.07 4.98 20.00 20.00 10.00 0.00 -
NAPS 2.425 1.533 1.6068 2.00 2.369 3.00 3.20 -4.51%
Adjusted Per Share Value based on latest NOSH - 140,890
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 152.57 109.83 75.99 64.90 57.62 56.16 39.01 25.50%
EPS 19.09 9.95 13.70 10.63 8.78 7.47 4.44 27.50%
DPS 6.81 6.85 2.54 3.95 3.92 0.99 0.00 -
NAPS 2.2597 1.0422 0.8187 0.3964 0.4638 0.297 0.3392 37.15%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - - -
Price 2.48 2.24 2.46 4.20 2.78 0.00 0.00 -
P/RPS 1.51 1.39 1.65 1.28 0.94 0.00 0.00 -
P/EPS 12.10 15.30 9.15 7.83 6.20 0.00 0.00 -
EY 8.26 6.54 10.93 12.78 16.12 0.00 0.00 -
DY 2.95 4.50 2.03 4.76 7.19 0.00 0.00 -
P/NAPS 1.02 1.46 1.53 2.10 1.17 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 19/12/06 24/11/05 26/11/04 20/11/03 28/11/02 29/11/01 29/11/00 -
Price 3.60 2.35 2.55 4.96 2.95 0.00 0.00 -
P/RPS 2.20 1.45 1.71 1.51 1.00 0.00 0.00 -
P/EPS 17.57 16.05 9.48 9.24 6.58 0.00 0.00 -
EY 5.69 6.23 10.54 10.82 15.19 0.00 0.00 -
DY 2.03 4.29 1.95 4.03 6.78 0.00 0.00 -
P/NAPS 1.48 1.53 1.59 2.48 1.25 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