[YTLCMT] YoY TTM 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- 1.83%
YoY- 28.52%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 1,106,333 888,404 564,788 474,153 404,637 409,598 310,018 23.60%
PBT 177,861 96,298 112,823 92,498 74,480 70,088 54,277 21.86%
Tax -22,219 -8,749 -14,392 -15,516 -14,581 -17,217 -1,319 60.07%
NP 155,642 87,549 98,431 76,982 59,899 52,871 52,958 19.67%
-
NP to SH 137,241 84,868 98,431 76,982 59,899 52,871 51,149 17.87%
-
Tax Rate 12.49% 9.09% 12.76% 16.77% 19.58% 24.56% 2.43% -
Total Cost 950,691 800,855 466,357 397,171 344,738 356,727 257,060 24.34%
-
Net Worth 1,643,191 1,264,776 584,256 287,661 346,196 297,442 225,779 39.18%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 48,434 48,677 18,048 28,096 27,859 7,035 - -
Div Payout % 35.29% 57.36% 18.34% 36.50% 46.51% 13.31% - -
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 1,264,776 584,256 287,661 346,196 297,442 225,779 39.18%
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 14.07% 9.85% 17.43% 16.24% 14.80% 12.91% 17.08% -
ROE 8.35% 6.71% 16.85% 26.76% 17.30% 17.78% 22.65% -
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 167.51 183.47 142.82 329.66 290.57 293.32 411.93 -13.92%
EPS 20.78 17.53 24.89 53.52 43.01 37.86 67.96 -17.91%
DPS 7.33 10.00 4.56 19.53 20.00 5.04 0.00 -
NAPS 2.488 2.612 1.4774 2.00 2.486 2.13 3.00 -3.06%
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 155.62 124.97 79.45 66.70 56.92 57.62 43.61 23.60%
EPS 19.30 11.94 13.85 10.83 8.43 7.44 7.19 17.87%
DPS 6.81 6.85 2.54 3.95 3.92 0.99 0.00 -
NAPS 2.3114 1.7791 0.8218 0.4046 0.487 0.4184 0.3176 39.18%
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 2.39 1.25 1.79 1.52 0.97 0.00 0.00 -
P/EPS 19.25 13.12 10.25 9.34 6.58 0.00 0.00 -
EY 5.20 7.62 9.76 10.70 15.20 0.00 0.00 -
DY 1.83 4.35 1.79 3.91 7.07 0.00 0.00 -
P/NAPS 1.61 0.88 1.73 2.50 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 2.67 1.31 1.97 1.50 1.01 0.00 0.00 -
P/EPS 21.56 13.69 11.33 9.27 6.81 0.00 0.00 -
EY 4.64 7.30 8.83 10.79 14.68 0.00 0.00 -
DY 1.64 4.17 1.62 3.94 6.83 0.00 0.00 -
P/NAPS 1.80 0.92 1.91 2.48 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