[YTLCMT] YoY TTM Result on 31-Mar-2004 [#3]

Stock
[YTLCMT] YTL CEMENT BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 1.21%
YoY- 20.28%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 1,124,644 969,914 629,307 480,137 422,135 420,366 343,039 21.87%
PBT 201,887 130,740 91,153 92,653 78,764 71,017 73,362 18.36%
Tax -32,538 -16,413 -8,239 -14,740 -13,986 -15,934 -7,813 26.82%
NP 169,349 114,327 82,914 77,913 64,778 55,083 65,549 17.13%
-
NP to SH 146,163 111,014 82,914 77,913 64,778 55,083 65,549 14.29%
-
Tax Rate 16.12% 12.55% 9.04% 15.91% 17.76% 22.44% 10.65% -
Total Cost 955,295 855,587 546,393 402,224 357,357 365,283 277,490 22.86%
-
Net Worth 1,630,579 968,744 682,767 314,222 345,723 300,794 217,711 39.85%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 81,248 48,677 18,048 28,096 27,859 7,035 - -
Div Payout % 55.59% 43.85% 21.77% 36.06% 43.01% 12.77% - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 1,630,579 968,744 682,767 314,222 345,723 300,794 217,711 39.85%
NOSH 656,274 484,372 480,754 157,111 139,292 139,256 72,570 44.31%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 15.06% 11.79% 13.18% 16.23% 15.35% 13.10% 19.11% -
ROE 8.96% 11.46% 12.14% 24.80% 18.74% 18.31% 30.11% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 171.37 200.24 130.90 305.60 303.06 301.86 472.70 -15.55%
EPS 22.27 22.92 17.25 49.59 46.51 39.55 90.32 -20.80%
DPS 12.38 10.00 3.75 17.88 20.00 5.05 0.00 -
NAPS 2.4846 2.00 1.4202 2.00 2.482 2.16 3.00 -3.09%
Adjusted Per Share Value based on latest NOSH - 157,111
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 158.20 136.43 88.52 67.54 59.38 59.13 48.25 21.87%
EPS 20.56 15.62 11.66 10.96 9.11 7.75 9.22 14.29%
DPS 11.43 6.85 2.54 3.95 3.92 0.99 0.00 -
NAPS 2.2937 1.3627 0.9604 0.442 0.4863 0.4231 0.3062 39.85%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 - -
Price 4.38 2.43 2.74 5.05 2.92 2.87 0.00 -
P/RPS 2.56 1.21 2.09 1.65 0.96 0.95 0.00 -
P/EPS 19.67 10.60 15.89 10.18 6.28 7.26 0.00 -
EY 5.08 9.43 6.29 9.82 15.93 13.78 0.00 -
DY 2.83 4.12 1.37 3.54 6.85 1.76 0.00 -
P/NAPS 1.76 1.22 1.93 2.53 1.18 1.33 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 24/05/07 18/05/06 27/05/05 27/05/04 22/05/03 30/05/02 25/05/01 -
Price 5.65 2.37 2.30 4.60 3.04 2.89 0.00 -
P/RPS 3.30 1.18 1.76 1.51 1.00 0.96 0.00 -
P/EPS 25.37 10.34 13.34 9.28 6.54 7.31 0.00 -
EY 3.94 9.67 7.50 10.78 15.30 13.69 0.00 -
DY 2.19 4.22 1.63 3.89 6.58 1.75 0.00 -
P/NAPS 2.27 1.19 1.62 2.30 1.22 1.34 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