Highlights

[YTLCMT] QoQ Quarter Result on 2002-09-30 [#1]

Stock [YTLCMT]: YTL CEMENT BHD
Announcement Date 28-Nov-2002
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2003
Quarter 30-Sep-2002  [#1]
Profit Trend QoQ -     -8.55%    YoY -     -23.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 117,905 117,681 95,258 95,454 112,271 100,183 100,235 11.46%
  QoQ % 0.19% 23.54% -0.21% -14.98% 12.07% -0.05% -
  Horiz. % 117.63% 117.41% 95.03% 95.23% 112.01% 99.95% 100.00%
PBT 20,875 23,454 18,523 17,854 19,338 19,170 20,921 -0.15%
  QoQ % -11.00% 26.62% 3.75% -7.67% 0.88% -8.37% -
  Horiz. % 99.78% 112.11% 88.54% 85.34% 92.43% 91.63% 100.00%
Tax -3,548 -3,772 -2,564 -3,893 -4,071 -4,367 -2,474 27.26%
  QoQ % 5.94% -47.11% 34.14% 4.37% 6.78% -76.52% -
  Horiz. % 143.41% 152.47% 103.64% 157.36% 164.55% 176.52% 100.00%
NP 17,327 19,682 15,959 13,961 15,267 14,803 18,447 -4.10%
  QoQ % -11.97% 23.33% 14.31% -8.55% 3.13% -19.75% -
  Horiz. % 93.93% 106.69% 86.51% 75.68% 82.76% 80.25% 100.00%
NP to SH 17,327 19,682 15,959 13,961 15,267 14,803 18,447 -4.10%
  QoQ % -11.97% 23.33% 14.31% -8.55% 3.13% -19.75% -
  Horiz. % 93.93% 106.69% 86.51% 75.68% 82.76% 80.25% 100.00%
Tax Rate 17.00 % 16.08 % 13.84 % 21.80 % 21.05 % 22.78 % 11.83 % 27.43%
  QoQ % 5.72% 16.18% -36.51% 3.56% -7.59% 92.56% -
  Horiz. % 143.70% 135.93% 116.99% 184.28% 177.94% 192.56% 100.00%
Total Cost 100,578 97,999 79,299 81,493 97,004 85,380 81,788 14.83%
  QoQ % 2.63% 23.58% -2.69% -15.99% 13.61% 4.39% -
  Horiz. % 122.97% 119.82% 96.96% 99.64% 118.60% 104.39% 100.00%
Net Worth 364,835 345,723 346,196 329,746 316,205 300,794 297,442 14.63%
  QoQ % 5.53% -0.14% 4.99% 4.28% 5.12% 1.13% -
  Horiz. % 122.66% 116.23% 116.39% 110.86% 106.31% 101.13% 100.00%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 28,096 - - - 27,859 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.85% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 162.16 % - % - % - % 182.48 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 88.86% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 364,835 345,723 346,196 329,746 316,205 300,794 297,442 14.63%
  QoQ % 5.53% -0.14% 4.99% 4.28% 5.12% 1.13% -
  Horiz. % 122.66% 116.23% 116.39% 110.86% 106.31% 101.13% 100.00%
NOSH 140,483 139,292 139,258 139,192 139,297 139,256 139,644 0.40%
  QoQ % 0.86% 0.02% 0.05% -0.08% 0.03% -0.28% -
  Horiz. % 100.60% 99.75% 99.72% 99.68% 99.75% 99.72% 100.00%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 14.70 % 16.72 % 16.75 % 14.63 % 13.60 % 14.78 % 18.40 % -13.94%
  QoQ % -12.08% -0.18% 14.49% 7.57% -7.98% -19.67% -
  Horiz. % 79.89% 90.87% 91.03% 79.51% 73.91% 80.33% 100.00%
ROE 4.75 % 5.69 % 4.61 % 4.23 % 4.83 % 4.92 % 6.20 % -16.31%
  QoQ % -16.52% 23.43% 8.98% -12.42% -1.83% -20.65% -
  Horiz. % 76.61% 91.77% 74.35% 68.23% 77.90% 79.35% 100.00%
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 83.93 84.48 68.40 68.58 80.60 71.94 71.78 11.02%
  QoQ % -0.65% 23.51% -0.26% -14.91% 12.04% 0.22% -
  Horiz. % 116.93% 117.69% 95.29% 95.54% 112.29% 100.22% 100.00%
EPS 12.33 14.13 11.46 10.03 10.96 10.63 13.21 -4.50%
  QoQ % -12.74% 23.30% 14.26% -8.49% 3.10% -19.53% -
  Horiz. % 93.34% 106.96% 86.75% 75.93% 82.97% 80.47% 100.00%
DPS 20.00 0.00 0.00 0.00 20.00 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 2.5970 2.4820 2.4860 2.3690 2.2700 2.1600 2.1300 14.17%
  QoQ % 4.63% -0.16% 4.94% 4.36% 5.09% 1.41% -
  Horiz. % 121.92% 116.53% 116.71% 111.22% 106.57% 101.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 710,910
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 16.59 16.55 13.40 13.43 15.79 14.09 14.10 11.48%
  QoQ % 0.24% 23.51% -0.22% -14.95% 12.07% -0.07% -
  Horiz. % 117.66% 117.38% 95.04% 95.25% 111.99% 99.93% 100.00%
EPS 2.44 2.77 2.24 1.96 2.15 2.08 2.59 -3.91%
  QoQ % -11.91% 23.66% 14.29% -8.84% 3.37% -19.69% -
  Horiz. % 94.21% 106.95% 86.49% 75.68% 83.01% 80.31% 100.00%
DPS 3.95 0.00 0.00 0.00 3.92 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.77% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.5132 0.4863 0.4870 0.4638 0.4448 0.4231 0.4184 14.63%
  QoQ % 5.53% -0.14% 5.00% 4.27% 5.13% 1.12% -
  Horiz. % 122.66% 116.23% 116.40% 110.85% 106.31% 101.12% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 - -
Price 3.2800 2.9200 2.8300 2.7800 2.8200 2.8700 0.0000 -
P/RPS 3.91 3.46 4.14 4.05 3.50 3.99 0.00 -
  QoQ % 13.01% -16.43% 2.22% 15.71% -12.28% 0.00% -
  Horiz. % 97.99% 86.72% 103.76% 101.50% 87.72% 100.00% -
P/EPS 26.59 20.67 24.69 27.72 25.73 27.00 0.00 -
  QoQ % 28.64% -16.28% -10.93% 7.73% -4.70% 0.00% -
  Horiz. % 98.48% 76.56% 91.44% 102.67% 95.30% 100.00% -
EY 3.76 4.84 4.05 3.61 3.89 3.70 0.00 -
  QoQ % -22.31% 19.51% 12.19% -7.20% 5.14% 0.00% -
  Horiz. % 101.62% 130.81% 109.46% 97.57% 105.14% 100.00% -
DY 6.10 0.00 0.00 0.00 7.09 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 86.04% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.26 1.18 1.14 1.17 1.24 1.33 0.00 -
  QoQ % 6.78% 3.51% -2.56% -5.65% -6.77% 0.00% -
  Horiz. % 94.74% 88.72% 85.71% 87.97% 93.23% 100.00% -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 22/05/03 27/02/03 28/11/02 29/08/02 30/05/02 - -
Price 4.3000 3.0400 2.9300 2.9500 2.7800 2.8900 0.0000 -
P/RPS 5.12 3.60 4.28 4.30 3.45 4.02 0.00 -
  QoQ % 42.22% -15.89% -0.47% 24.64% -14.18% 0.00% -
  Horiz. % 127.36% 89.55% 106.47% 106.97% 85.82% 100.00% -
P/EPS 34.86 21.51 25.57 29.41 25.36 27.19 0.00 -
  QoQ % 62.06% -15.88% -13.06% 15.97% -6.73% 0.00% -
  Horiz. % 128.21% 79.11% 94.04% 108.16% 93.27% 100.00% -
EY 2.87 4.65 3.91 3.40 3.94 3.68 0.00 -
  QoQ % -38.28% 18.93% 15.00% -13.71% 7.07% 0.00% -
  Horiz. % 77.99% 126.36% 106.25% 92.39% 107.07% 100.00% -
DY 4.65 0.00 0.00 0.00 7.19 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 64.67% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.66 1.22 1.18 1.25 1.22 1.34 0.00 -
  QoQ % 36.07% 3.39% -5.60% 2.46% -8.96% 0.00% -
  Horiz. % 123.88% 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.
 


 

374  350  545  586 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.015 
 EKOVEST 0.86+0.06 
 GPACKET-WB 0.12+0.015 
 ARMADA 0.250.00 
 KNM-WB 0.29+0.055 
 VELESTO-WA 0.15+0.05 
 IWCITY 1.06+0.075 
 NETX 0.0150.00 
 VELESTO 0.33+0.03 
 SAPNRG 0.31+0.01 
Partners & Brokers