[YTLCMT] YoY TTM Result on 31-Mar-2005 [#3]

Stock
[YTLCMT] YTL CEMENT BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -15.76%
YoY- 6.42%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 1,328,666 1,124,644 969,914 629,307 480,137 422,135 420,366 21.12%
PBT 285,219 201,887 130,740 91,153 92,653 78,764 71,017 26.05%
Tax -70,533 -32,538 -16,413 -8,239 -14,740 -13,986 -15,934 28.10%
NP 214,686 169,349 114,327 82,914 77,913 64,778 55,083 25.42%
-
NP to SH 189,096 146,163 111,014 82,914 77,913 64,778 55,083 22.79%
-
Tax Rate 24.73% 16.12% 12.55% 9.04% 15.91% 17.76% 22.44% -
Total Cost 1,113,980 955,295 855,587 546,393 402,224 357,357 365,283 20.40%
-
Net Worth 1,675,669 1,630,579 968,744 682,767 314,222 345,723 300,794 33.10%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 162,176 81,248 48,677 18,048 28,096 27,859 7,035 68.62%
Div Payout % 85.76% 55.59% 43.85% 21.77% 36.06% 43.01% 12.77% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 1,675,669 1,630,579 968,744 682,767 314,222 345,723 300,794 33.10%
NOSH 646,477 656,274 484,372 480,754 157,111 139,292 139,256 29.12%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 16.16% 15.06% 11.79% 13.18% 16.23% 15.35% 13.10% -
ROE 11.28% 8.96% 11.46% 12.14% 24.80% 18.74% 18.31% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 205.52 171.37 200.24 130.90 305.60 303.06 301.86 -6.20%
EPS 29.25 22.27 22.92 17.25 49.59 46.51 39.55 -4.89%
DPS 25.00 12.38 10.00 3.75 17.88 20.00 5.05 30.51%
NAPS 2.592 2.4846 2.00 1.4202 2.00 2.482 2.16 3.08%
Adjusted Per Share Value based on latest NOSH - 480,754
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 186.90 158.20 136.43 88.52 67.54 59.38 59.13 21.12%
EPS 26.60 20.56 15.62 11.66 10.96 9.11 7.75 22.79%
DPS 22.81 11.43 6.85 2.54 3.95 3.92 0.99 68.60%
NAPS 2.3571 2.2937 1.3627 0.9604 0.442 0.4863 0.4231 33.10%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 4.36 4.38 2.43 2.74 5.05 2.92 2.87 -
P/RPS 2.12 2.56 1.21 2.09 1.65 0.96 0.95 14.30%
P/EPS 14.91 19.67 10.60 15.89 10.18 6.28 7.26 12.73%
EY 6.71 5.08 9.43 6.29 9.82 15.93 13.78 -11.29%
DY 5.73 2.83 4.12 1.37 3.54 6.85 1.76 21.72%
P/NAPS 1.68 1.76 1.22 1.93 2.53 1.18 1.33 3.96%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 22/05/08 24/05/07 18/05/06 27/05/05 27/05/04 22/05/03 30/05/02 -
Price 4.72 5.65 2.37 2.30 4.60 3.04 2.89 -
P/RPS 2.30 3.30 1.18 1.76 1.51 1.00 0.96 15.66%
P/EPS 16.14 25.37 10.34 13.34 9.28 6.54 7.31 14.09%
EY 6.20 3.94 9.67 7.50 10.78 15.30 13.69 -12.35%
DY 5.30 2.19 4.22 1.63 3.89 6.58 1.75 20.26%
P/NAPS 1.82 2.27 1.19 1.62 2.30 1.22 1.34 5.23%

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