Highlights

[YTLCMT] QoQ Quarter Result on 2002-06-30 [#4]

Stock [YTLCMT]: YTL CEMENT BHD
Announcement Date 29-Aug-2002
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2002
Quarter 30-Jun-2002  [#4]
Profit Trend QoQ -     3.13%    YoY -     339.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 117,681 95,258 95,454 112,271 100,183 100,235 108,479 5.58%
  QoQ % 23.54% -0.21% -14.98% 12.07% -0.05% -7.60% -
  Horiz. % 108.48% 87.81% 87.99% 103.50% 92.35% 92.40% 100.00%
PBT 23,454 18,523 17,854 19,338 19,170 20,921 20,902 7.99%
  QoQ % 26.62% 3.75% -7.67% 0.88% -8.37% 0.09% -
  Horiz. % 112.21% 88.62% 85.42% 92.52% 91.71% 100.09% 100.00%
Tax -3,772 -2,564 -3,893 -4,071 -4,367 -2,474 -2,542 30.13%
  QoQ % -47.11% 34.14% 4.37% 6.78% -76.52% 2.68% -
  Horiz. % 148.39% 100.87% 153.15% 160.15% 171.79% 97.32% 100.00%
NP 19,682 15,959 13,961 15,267 14,803 18,447 18,360 4.75%
  QoQ % 23.33% 14.31% -8.55% 3.13% -19.75% 0.47% -
  Horiz. % 107.20% 86.92% 76.04% 83.15% 80.63% 100.47% 100.00%
NP to SH 19,682 15,959 13,961 15,267 14,803 18,447 18,360 4.75%
  QoQ % 23.33% 14.31% -8.55% 3.13% -19.75% 0.47% -
  Horiz. % 107.20% 86.92% 76.04% 83.15% 80.63% 100.47% 100.00%
Tax Rate 16.08 % 13.84 % 21.80 % 21.05 % 22.78 % 11.83 % 12.16 % 20.50%
  QoQ % 16.18% -36.51% 3.56% -7.59% 92.56% -2.71% -
  Horiz. % 132.24% 113.82% 179.28% 173.11% 187.34% 97.29% 100.00%
Total Cost 97,999 79,299 81,493 97,004 85,380 81,788 90,119 5.75%
  QoQ % 23.58% -2.69% -15.99% 13.61% 4.39% -9.24% -
  Horiz. % 108.74% 87.99% 90.43% 107.64% 94.74% 90.76% 100.00%
Net Worth 345,723 346,196 329,746 316,205 300,794 297,442 280,079 15.09%
  QoQ % -0.14% 4.99% 4.28% 5.12% 1.13% 6.20% -
  Horiz. % 123.44% 123.61% 117.73% 112.90% 107.40% 106.20% 100.00%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - 27,859 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 182.48 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 345,723 346,196 329,746 316,205 300,794 297,442 280,079 15.09%
  QoQ % -0.14% 4.99% 4.28% 5.12% 1.13% 6.20% -
  Horiz. % 123.44% 123.61% 117.73% 112.90% 107.40% 106.20% 100.00%
NOSH 139,292 139,258 139,192 139,297 139,256 139,644 70,371 57.71%
  QoQ % 0.02% 0.05% -0.08% 0.03% -0.28% 98.44% -
  Horiz. % 197.94% 197.89% 197.80% 197.95% 197.89% 198.44% 100.00%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 16.72 % 16.75 % 14.63 % 13.60 % 14.78 % 18.40 % 16.92 % -0.79%
  QoQ % -0.18% 14.49% 7.57% -7.98% -19.67% 8.75% -
  Horiz. % 98.82% 99.00% 86.47% 80.38% 87.35% 108.75% 100.00%
ROE 5.69 % 4.61 % 4.23 % 4.83 % 4.92 % 6.20 % 6.56 % -9.06%
  QoQ % 23.43% 8.98% -12.42% -1.83% -20.65% -5.49% -
  Horiz. % 86.74% 70.27% 64.48% 73.63% 75.00% 94.51% 100.00%
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 84.48 68.40 68.58 80.60 71.94 71.78 154.15 -33.06%
  QoQ % 23.51% -0.26% -14.91% 12.04% 0.22% -53.43% -
  Horiz. % 54.80% 44.37% 44.49% 52.29% 46.67% 46.57% 100.00%
EPS 14.13 11.46 10.03 10.96 10.63 13.21 26.09 -33.58%
  QoQ % 23.30% 14.26% -8.49% 3.10% -19.53% -49.37% -
  Horiz. % 54.16% 43.92% 38.44% 42.01% 40.74% 50.63% 100.00%
DPS 0.00 0.00 0.00 20.00 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 2.4820 2.4860 2.3690 2.2700 2.1600 2.1300 3.9800 -27.03%
  QoQ % -0.16% 4.94% 4.36% 5.09% 1.41% -46.48% -
  Horiz. % 62.36% 62.46% 59.52% 57.04% 54.27% 53.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 710,910
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 16.55 13.40 13.43 15.79 14.09 14.10 15.26 5.56%
  QoQ % 23.51% -0.22% -14.95% 12.07% -0.07% -7.60% -
  Horiz. % 108.45% 87.81% 88.01% 103.47% 92.33% 92.40% 100.00%
EPS 2.77 2.24 1.96 2.15 2.08 2.59 2.58 4.86%
  QoQ % 23.66% 14.29% -8.84% 3.37% -19.69% 0.39% -
  Horiz. % 107.36% 86.82% 75.97% 83.33% 80.62% 100.39% 100.00%
DPS 0.00 0.00 0.00 3.92 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.4863 0.4870 0.4638 0.4448 0.4231 0.4184 0.3940 15.08%
  QoQ % -0.14% 5.00% 4.27% 5.13% 1.12% 6.19% -
  Horiz. % 123.43% 123.60% 117.72% 112.89% 107.39% 106.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 - - -
Price 2.9200 2.8300 2.7800 2.8200 2.8700 0.0000 0.0000 -
P/RPS 3.46 4.14 4.05 3.50 3.99 0.00 0.00 -
  QoQ % -16.43% 2.22% 15.71% -12.28% 0.00% 0.00% -
  Horiz. % 86.72% 103.76% 101.50% 87.72% 100.00% - -
P/EPS 20.67 24.69 27.72 25.73 27.00 0.00 0.00 -
  QoQ % -16.28% -10.93% 7.73% -4.70% 0.00% 0.00% -
  Horiz. % 76.56% 91.44% 102.67% 95.30% 100.00% - -
EY 4.84 4.05 3.61 3.89 3.70 0.00 0.00 -
  QoQ % 19.51% 12.19% -7.20% 5.14% 0.00% 0.00% -
  Horiz. % 130.81% 109.46% 97.57% 105.14% 100.00% - -
DY 0.00 0.00 0.00 7.09 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.18 1.14 1.17 1.24 1.33 0.00 0.00 -
  QoQ % 3.51% -2.56% -5.65% -6.77% 0.00% 0.00% -
  Horiz. % 88.72% 85.71% 87.97% 93.23% 100.00% - -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 22/05/03 27/02/03 28/11/02 29/08/02 30/05/02 - - -
Price 3.0400 2.9300 2.9500 2.7800 2.8900 0.0000 0.0000 -
P/RPS 3.60 4.28 4.30 3.45 4.02 0.00 0.00 -
  QoQ % -15.89% -0.47% 24.64% -14.18% 0.00% 0.00% -
  Horiz. % 89.55% 106.47% 106.97% 85.82% 100.00% - -
P/EPS 21.51 25.57 29.41 25.36 27.19 0.00 0.00 -
  QoQ % -15.88% -13.06% 15.97% -6.73% 0.00% 0.00% -
  Horiz. % 79.11% 94.04% 108.16% 93.27% 100.00% - -
EY 4.65 3.91 3.40 3.94 3.68 0.00 0.00 -
  QoQ % 18.93% 15.00% -13.71% 7.07% 0.00% 0.00% -
  Horiz. % 126.36% 106.25% 92.39% 107.07% 100.00% - -
DY 0.00 0.00 0.00 7.19 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.22 1.18 1.25 1.22 1.34 0.00 0.00 -
  QoQ % 3.39% -5.60% 2.46% -8.96% 0.00% 0.00% -
  Horiz. % 91.04% 88.06% 93.28% 91.04% 100.00% - -

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers