Highlights

[YTLCMT] QoQ Quarter Result on 2002-12-31 [#2]

Stock [YTLCMT]: YTL CEMENT BHD
Announcement Date 27-Feb-2003
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2003
Quarter 31-Dec-2002  [#2]
Profit Trend QoQ -     14.31%    YoY -     -13.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 130,559 117,905 117,681 95,258 95,454 112,271 100,183 19.29%
  QoQ % 10.73% 0.19% 23.54% -0.21% -14.98% 12.07% -
  Horiz. % 130.32% 117.69% 117.47% 95.08% 95.28% 112.07% 100.00%
PBT 26,828 20,875 23,454 18,523 17,854 19,338 19,170 25.09%
  QoQ % 28.52% -11.00% 26.62% 3.75% -7.67% 0.88% -
  Horiz. % 139.95% 108.89% 122.35% 96.62% 93.14% 100.88% 100.00%
Tax -4,201 -3,548 -3,772 -2,564 -3,893 -4,071 -4,367 -2.55%
  QoQ % -18.40% 5.94% -47.11% 34.14% 4.37% 6.78% -
  Horiz. % 96.20% 81.25% 86.38% 58.71% 89.15% 93.22% 100.00%
NP 22,627 17,327 19,682 15,959 13,961 15,267 14,803 32.66%
  QoQ % 30.59% -11.97% 23.33% 14.31% -8.55% 3.13% -
  Horiz. % 152.85% 117.05% 132.96% 107.81% 94.31% 103.13% 100.00%
NP to SH 22,627 17,327 19,682 15,959 13,961 15,267 14,803 32.66%
  QoQ % 30.59% -11.97% 23.33% 14.31% -8.55% 3.13% -
  Horiz. % 152.85% 117.05% 132.96% 107.81% 94.31% 103.13% 100.00%
Tax Rate 15.66 % 17.00 % 16.08 % 13.84 % 21.80 % 21.05 % 22.78 % -22.09%
  QoQ % -7.88% 5.72% 16.18% -36.51% 3.56% -7.59% -
  Horiz. % 68.74% 74.63% 70.59% 60.76% 95.70% 92.41% 100.00%
Total Cost 107,932 100,578 97,999 79,299 81,493 97,004 85,380 16.90%
  QoQ % 7.31% 2.63% 23.58% -2.69% -15.99% 13.61% -
  Horiz. % 126.41% 117.80% 114.78% 92.88% 95.45% 113.61% 100.00%
Net Worth 387,589 364,835 345,723 346,196 329,746 316,205 300,794 18.40%
  QoQ % 6.24% 5.53% -0.14% 4.99% 4.28% 5.12% -
  Horiz. % 128.86% 121.29% 114.94% 115.09% 109.63% 105.12% 100.00%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 28,096 - - - 27,859 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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. % 0.00% 88.86% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 387,589 364,835 345,723 346,196 329,746 316,205 300,794 18.40%
  QoQ % 6.24% 5.53% -0.14% 4.99% 4.28% 5.12% -
  Horiz. % 128.86% 121.29% 114.94% 115.09% 109.63% 105.12% 100.00%
NOSH 140,890 140,483 139,292 139,258 139,192 139,297 139,256 0.78%
  QoQ % 0.29% 0.86% 0.02% 0.05% -0.08% 0.03% -
  Horiz. % 101.17% 100.88% 100.03% 100.00% 99.95% 100.03% 100.00%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 17.33 % 14.70 % 16.72 % 16.75 % 14.63 % 13.60 % 14.78 % 11.18%
  QoQ % 17.89% -12.08% -0.18% 14.49% 7.57% -7.98% -
  Horiz. % 117.25% 99.46% 113.13% 113.33% 98.99% 92.02% 100.00%
ROE 5.84 % 4.75 % 5.69 % 4.61 % 4.23 % 4.83 % 4.92 % 12.10%
  QoQ % 22.95% -16.52% 23.43% 8.98% -12.42% -1.83% -
  Horiz. % 118.70% 96.54% 115.65% 93.70% 85.98% 98.17% 100.00%
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 92.67 83.93 84.48 68.40 68.58 80.60 71.94 18.37%
  QoQ % 10.41% -0.65% 23.51% -0.26% -14.91% 12.04% -
  Horiz. % 128.82% 116.67% 117.43% 95.08% 95.33% 112.04% 100.00%
EPS 16.06 12.33 14.13 11.46 10.03 10.96 10.63 31.63%
  QoQ % 30.25% -12.74% 23.30% 14.26% -8.49% 3.10% -
  Horiz. % 151.08% 115.99% 132.93% 107.81% 94.36% 103.10% 100.00%
DPS 0.00 20.00 0.00 0.00 0.00 20.00 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.7510 2.5970 2.4820 2.4860 2.3690 2.2700 2.1600 17.48%
  QoQ % 5.93% 4.63% -0.16% 4.94% 4.36% 5.09% -
  Horiz. % 127.36% 120.23% 114.91% 115.09% 109.68% 105.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 710,910
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 18.37 16.59 16.55 13.40 13.43 15.79 14.09 19.32%
  QoQ % 10.73% 0.24% 23.51% -0.22% -14.95% 12.07% -
  Horiz. % 130.38% 117.74% 117.46% 95.10% 95.32% 112.07% 100.00%
EPS 3.18 2.44 2.77 2.24 1.96 2.15 2.08 32.68%
  QoQ % 30.33% -11.91% 23.66% 14.29% -8.84% 3.37% -
  Horiz. % 152.88% 117.31% 133.17% 107.69% 94.23% 103.37% 100.00%
DPS 0.00 3.95 0.00 0.00 0.00 3.92 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.77% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.5452 0.5132 0.4863 0.4870 0.4638 0.4448 0.4231 18.40%
  QoQ % 6.24% 5.53% -0.14% 5.00% 4.27% 5.13% -
  Horiz. % 128.86% 121.30% 114.94% 115.10% 109.62% 105.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 4.2000 3.2800 2.9200 2.8300 2.7800 2.8200 2.8700 -
P/RPS 4.53 3.91 3.46 4.14 4.05 3.50 3.99 8.82%
  QoQ % 15.86% 13.01% -16.43% 2.22% 15.71% -12.28% -
  Horiz. % 113.53% 97.99% 86.72% 103.76% 101.50% 87.72% 100.00%
P/EPS 26.15 26.59 20.67 24.69 27.72 25.73 27.00 -2.11%
  QoQ % -1.65% 28.64% -16.28% -10.93% 7.73% -4.70% -
  Horiz. % 96.85% 98.48% 76.56% 91.44% 102.67% 95.30% 100.00%
EY 3.82 3.76 4.84 4.05 3.61 3.89 3.70 2.15%
  QoQ % 1.60% -22.31% 19.51% 12.19% -7.20% 5.14% -
  Horiz. % 103.24% 101.62% 130.81% 109.46% 97.57% 105.14% 100.00%
DY 0.00 6.10 0.00 0.00 0.00 7.09 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 86.04% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.53 1.26 1.18 1.14 1.17 1.24 1.33 9.78%
  QoQ % 21.43% 6.78% 3.51% -2.56% -5.65% -6.77% -
  Horiz. % 115.04% 94.74% 88.72% 85.71% 87.97% 93.23% 100.00%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 28/08/03 22/05/03 27/02/03 28/11/02 29/08/02 30/05/02 -
Price 4.9600 4.3000 3.0400 2.9300 2.9500 2.7800 2.8900 -
P/RPS 5.35 5.12 3.60 4.28 4.30 3.45 4.02 20.97%
  QoQ % 4.49% 42.22% -15.89% -0.47% 24.64% -14.18% -
  Horiz. % 133.08% 127.36% 89.55% 106.47% 106.97% 85.82% 100.00%
P/EPS 30.88 34.86 21.51 25.57 29.41 25.36 27.19 8.85%
  QoQ % -11.42% 62.06% -15.88% -13.06% 15.97% -6.73% -
  Horiz. % 113.57% 128.21% 79.11% 94.04% 108.16% 93.27% 100.00%
EY 3.24 2.87 4.65 3.91 3.40 3.94 3.68 -8.13%
  QoQ % 12.89% -38.28% 18.93% 15.00% -13.71% 7.07% -
  Horiz. % 88.04% 77.99% 126.36% 106.25% 92.39% 107.07% 100.00%
DY 0.00 4.65 0.00 0.00 0.00 7.19 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 64.67% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.80 1.66 1.22 1.18 1.25 1.22 1.34 21.72%
  QoQ % 8.43% 36.07% 3.39% -5.60% 2.46% -8.96% -
  Horiz. % 134.33% 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.
 


 

321  164  536  1160 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMI 0.105+0.015 
 SAPNRG 0.31+0.01 
 SCOMI-WB 0.045+0.01 
 KNM 0.375+0.025 
 NETX 0.02+0.005 
 GPACKET 0.465+0.02 
 HSI-H6R 0.33-0.06 
 HSI-C5J 0.21+0.07 
 HSI-C5P 0.35+0.055 
 SAPNRG-WA 0.130.00 
Partners & Brokers