Highlights

[YTLCMT] QoQ Quarter Result on 2003-06-30 [#4]

Stock [YTLCMT]: YTL CEMENT BHD
Announcement Date 28-Aug-2003
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2003
Quarter 30-Jun-2003  [#4]
Profit Trend QoQ -     -11.97%    YoY -     13.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 123,665 108,008 130,559 117,905 117,681 95,258 95,454 18.82%
  QoQ % 14.50% -17.27% 10.73% 0.19% 23.54% -0.21% -
  Horiz. % 129.55% 113.15% 136.78% 123.52% 123.29% 99.79% 100.00%
PBT 23,609 21,341 26,828 20,875 23,454 18,523 17,854 20.45%
  QoQ % 10.63% -20.45% 28.52% -11.00% 26.62% 3.75% -
  Horiz. % 132.23% 119.53% 150.26% 116.92% 131.37% 103.75% 100.00%
Tax -2,996 -3,995 -4,201 -3,548 -3,772 -2,564 -3,893 -16.01%
  QoQ % 25.01% 4.90% -18.40% 5.94% -47.11% 34.14% -
  Horiz. % 76.96% 102.62% 107.91% 91.14% 96.89% 65.86% 100.00%
NP 20,613 17,346 22,627 17,327 19,682 15,959 13,961 29.63%
  QoQ % 18.83% -23.34% 30.59% -11.97% 23.33% 14.31% -
  Horiz. % 147.65% 124.25% 162.07% 124.11% 140.98% 114.31% 100.00%
NP to SH 20,613 17,346 22,627 17,327 19,682 15,959 13,961 29.63%
  QoQ % 18.83% -23.34% 30.59% -11.97% 23.33% 14.31% -
  Horiz. % 147.65% 124.25% 162.07% 124.11% 140.98% 114.31% 100.00%
Tax Rate 12.69 % 18.72 % 15.66 % 17.00 % 16.08 % 13.84 % 21.80 % -30.26%
  QoQ % -32.21% 19.54% -7.88% 5.72% 16.18% -36.51% -
  Horiz. % 58.21% 85.87% 71.83% 77.98% 73.76% 63.49% 100.00%
Total Cost 103,052 90,662 107,932 100,578 97,999 79,299 81,493 16.92%
  QoQ % 13.67% -16.00% 7.31% 2.63% 23.58% -2.69% -
  Horiz. % 126.46% 111.25% 132.44% 123.42% 120.25% 97.31% 100.00%
Net Worth 455,779 408,335 387,589 364,835 345,723 346,196 329,746 24.06%
  QoQ % 11.62% 5.35% 6.24% 5.53% -0.14% 4.99% -
  Horiz. % 138.22% 123.83% 117.54% 110.64% 104.85% 104.99% 100.00%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - 28,096 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 162.16 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 455,779 408,335 387,589 364,835 345,723 346,196 329,746 24.06%
  QoQ % 11.62% 5.35% 6.24% 5.53% -0.14% 4.99% -
  Horiz. % 138.22% 123.83% 117.54% 110.64% 104.85% 104.99% 100.00%
NOSH 157,111 143,830 140,890 140,483 139,292 139,258 139,192 8.40%
  QoQ % 9.23% 2.09% 0.29% 0.86% 0.02% 0.05% -
  Horiz. % 112.87% 103.33% 101.22% 100.93% 100.07% 100.05% 100.00%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 16.67 % 16.06 % 17.33 % 14.70 % 16.72 % 16.75 % 14.63 % 9.08%
  QoQ % 3.80% -7.33% 17.89% -12.08% -0.18% 14.49% -
  Horiz. % 113.94% 109.77% 118.46% 100.48% 114.29% 114.49% 100.00%
ROE 4.52 % 4.25 % 5.84 % 4.75 % 5.69 % 4.61 % 4.23 % 4.52%
  QoQ % 6.35% -27.23% 22.95% -16.52% 23.43% 8.98% -
  Horiz. % 106.86% 100.47% 138.06% 112.29% 134.52% 108.98% 100.00%
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 78.71 75.09 92.67 83.93 84.48 68.40 68.58 9.61%
  QoQ % 4.82% -18.97% 10.41% -0.65% 23.51% -0.26% -
  Horiz. % 114.77% 109.49% 135.13% 122.38% 123.18% 99.74% 100.00%
EPS 13.12 12.06 16.06 12.33 14.13 11.46 10.03 19.59%
  QoQ % 8.79% -24.91% 30.25% -12.74% 23.30% 14.26% -
  Horiz. % 130.81% 120.24% 160.12% 122.93% 140.88% 114.26% 100.00%
DPS 0.00 0.00 0.00 20.00 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% - - -
NAPS 2.9010 2.8390 2.7510 2.5970 2.4820 2.4860 2.3690 14.45%
  QoQ % 2.18% 3.20% 5.93% 4.63% -0.16% 4.94% -
  Horiz. % 122.46% 119.84% 116.12% 109.62% 104.77% 104.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 710,910
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 17.40 15.19 18.37 16.59 16.55 13.40 13.43 18.83%
  QoQ % 14.55% -17.31% 10.73% 0.24% 23.51% -0.22% -
  Horiz. % 129.56% 113.10% 136.78% 123.53% 123.23% 99.78% 100.00%
EPS 2.90 2.44 3.18 2.44 2.77 2.24 1.96 29.81%
  QoQ % 18.85% -23.27% 30.33% -11.91% 23.66% 14.29% -
  Horiz. % 147.96% 124.49% 162.24% 124.49% 141.33% 114.29% 100.00%
DPS 0.00 0.00 0.00 3.95 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% - - -
NAPS 0.6411 0.5744 0.5452 0.5132 0.4863 0.4870 0.4638 24.06%
  QoQ % 11.61% 5.36% 6.24% 5.53% -0.14% 5.00% -
  Horiz. % 138.23% 123.85% 117.55% 110.65% 104.85% 105.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 5.0500 5.0000 4.2000 3.2800 2.9200 2.8300 2.7800 -
P/RPS 6.42 6.66 4.53 3.91 3.46 4.14 4.05 35.91%
  QoQ % -3.60% 47.02% 15.86% 13.01% -16.43% 2.22% -
  Horiz. % 158.52% 164.44% 111.85% 96.54% 85.43% 102.22% 100.00%
P/EPS 38.49 41.46 26.15 26.59 20.67 24.69 27.72 24.44%
  QoQ % -7.16% 58.55% -1.65% 28.64% -16.28% -10.93% -
  Horiz. % 138.85% 149.57% 94.34% 95.92% 74.57% 89.07% 100.00%
EY 2.60 2.41 3.82 3.76 4.84 4.05 3.61 -19.64%
  QoQ % 7.88% -36.91% 1.60% -22.31% 19.51% 12.19% -
  Horiz. % 72.02% 66.76% 105.82% 104.16% 134.07% 112.19% 100.00%
DY 0.00 0.00 0.00 6.10 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 1.74 1.76 1.53 1.26 1.18 1.14 1.17 30.26%
  QoQ % -1.14% 15.03% 21.43% 6.78% 3.51% -2.56% -
  Horiz. % 148.72% 150.43% 130.77% 107.69% 100.85% 97.44% 100.00%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 26/02/04 20/11/03 28/08/03 22/05/03 27/02/03 28/11/02 -
Price 4.6000 4.9600 4.9600 4.3000 3.0400 2.9300 2.9500 -
P/RPS 5.84 6.61 5.35 5.12 3.60 4.28 4.30 22.62%
  QoQ % -11.65% 23.55% 4.49% 42.22% -15.89% -0.47% -
  Horiz. % 135.81% 153.72% 124.42% 119.07% 83.72% 99.53% 100.00%
P/EPS 35.06 41.13 30.88 34.86 21.51 25.57 29.41 12.42%
  QoQ % -14.76% 33.19% -11.42% 62.06% -15.88% -13.06% -
  Horiz. % 119.21% 139.85% 105.00% 118.53% 73.14% 86.94% 100.00%
EY 2.85 2.43 3.24 2.87 4.65 3.91 3.40 -11.09%
  QoQ % 17.28% -25.00% 12.89% -38.28% 18.93% 15.00% -
  Horiz. % 83.82% 71.47% 95.29% 84.41% 136.76% 115.00% 100.00%
DY 0.00 0.00 0.00 4.65 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 1.59 1.75 1.80 1.66 1.22 1.18 1.25 17.38%
  QoQ % -9.14% -2.78% 8.43% 36.07% 3.39% -5.60% -
  Horiz. % 127.20% 140.00% 144.00% 132.80% 97.60% 94.40% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
2. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
3. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
4. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
5. Is Trump's economic team up for a trade war? Good Articles to Share
6. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
7. Stocks tumble, yen rallies as US and China escalate trade war Good Articles to Share
8. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
Partners & Brokers