[YTLCMT] YoY TTM Result on 31-Mar-2003 [#3]

Stock
[YTLCMT] YTL CEMENT BHD
Announcement Date
22-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 8.15%
YoY- 17.6%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 969,914 629,307 480,137 422,135 420,366 343,039 168,477 33.85%
PBT 130,740 91,153 92,653 78,764 71,017 73,362 3,933 79.26%
Tax -16,413 -8,239 -14,740 -13,986 -15,934 -7,813 -419 84.23%
NP 114,327 82,914 77,913 64,778 55,083 65,549 3,514 78.62%
-
NP to SH 111,014 82,914 77,913 64,778 55,083 65,549 838 125.69%
-
Tax Rate 12.55% 9.04% 15.91% 17.76% 22.44% 10.65% 10.65% -
Total Cost 855,587 546,393 402,224 357,357 365,283 277,490 164,963 31.55%
-
Net Worth 968,744 682,767 314,222 345,723 300,794 217,711 205,773 29.44%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 48,677 18,048 28,096 27,859 7,035 - - -
Div Payout % 43.85% 21.77% 36.06% 43.01% 12.77% - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 968,744 682,767 314,222 345,723 300,794 217,711 205,773 29.44%
NOSH 484,372 480,754 157,111 139,292 139,256 72,570 75,374 36.33%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 11.79% 13.18% 16.23% 15.35% 13.10% 19.11% 2.09% -
ROE 11.46% 12.14% 24.80% 18.74% 18.31% 30.11% 0.41% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 200.24 130.90 305.60 303.06 301.86 472.70 223.52 -1.81%
EPS 22.92 17.25 49.59 46.51 39.55 90.32 1.11 65.59%
DPS 10.00 3.75 17.88 20.00 5.05 0.00 0.00 -
NAPS 2.00 1.4202 2.00 2.482 2.16 3.00 2.73 -5.05%
Adjusted Per Share Value based on latest NOSH - 139,292
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 136.43 88.52 67.54 59.38 59.13 48.25 23.70 33.85%
EPS 15.62 11.66 10.96 9.11 7.75 9.22 0.12 125.03%
DPS 6.85 2.54 3.95 3.92 0.99 0.00 0.00 -
NAPS 1.3627 0.9604 0.442 0.4863 0.4231 0.3062 0.2895 29.44%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 - - -
Price 2.43 2.74 5.05 2.92 2.87 0.00 0.00 -
P/RPS 1.21 2.09 1.65 0.96 0.95 0.00 0.00 -
P/EPS 10.60 15.89 10.18 6.28 7.26 0.00 0.00 -
EY 9.43 6.29 9.82 15.93 13.78 0.00 0.00 -
DY 4.12 1.37 3.54 6.85 1.76 0.00 0.00 -
P/NAPS 1.22 1.93 2.53 1.18 1.33 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 18/05/06 27/05/05 27/05/04 22/05/03 30/05/02 25/05/01 - -
Price 2.37 2.30 4.60 3.04 2.89 0.00 0.00 -
P/RPS 1.18 1.76 1.51 1.00 0.96 0.00 0.00 -
P/EPS 10.34 13.34 9.28 6.54 7.31 0.00 0.00 -
EY 9.67 7.50 10.78 15.30 13.69 0.00 0.00 -
DY 4.22 1.63 3.89 6.58 1.75 0.00 0.00 -
P/NAPS 1.19 1.62 2.30 1.22 1.34 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