Highlights

[YTLCMT] QoQ Quarter Result on 2003-03-31 [#3]

Stock [YTLCMT]: YTL CEMENT BHD
Announcement Date 22-May-2003
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2003
Quarter 31-Mar-2003  [#3]
Profit Trend QoQ -     23.33%    YoY -     32.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 108,008 130,559 117,905 117,681 95,258 95,454 112,271 -2.54%
  QoQ % -17.27% 10.73% 0.19% 23.54% -0.21% -14.98% -
  Horiz. % 96.20% 116.29% 105.02% 104.82% 84.85% 85.02% 100.00%
PBT 21,341 26,828 20,875 23,454 18,523 17,854 19,338 6.77%
  QoQ % -20.45% 28.52% -11.00% 26.62% 3.75% -7.67% -
  Horiz. % 110.36% 138.73% 107.95% 121.28% 95.79% 92.33% 100.00%
Tax -3,995 -4,201 -3,548 -3,772 -2,564 -3,893 -4,071 -1.25%
  QoQ % 4.90% -18.40% 5.94% -47.11% 34.14% 4.37% -
  Horiz. % 98.13% 103.19% 87.15% 92.66% 62.98% 95.63% 100.00%
NP 17,346 22,627 17,327 19,682 15,959 13,961 15,267 8.86%
  QoQ % -23.34% 30.59% -11.97% 23.33% 14.31% -8.55% -
  Horiz. % 113.62% 148.21% 113.49% 128.92% 104.53% 91.45% 100.00%
NP to SH 17,346 22,627 17,327 19,682 15,959 13,961 15,267 8.86%
  QoQ % -23.34% 30.59% -11.97% 23.33% 14.31% -8.55% -
  Horiz. % 113.62% 148.21% 113.49% 128.92% 104.53% 91.45% 100.00%
Tax Rate 18.72 % 15.66 % 17.00 % 16.08 % 13.84 % 21.80 % 21.05 % -7.50%
  QoQ % 19.54% -7.88% 5.72% 16.18% -36.51% 3.56% -
  Horiz. % 88.93% 74.39% 80.76% 76.39% 65.75% 103.56% 100.00%
Total Cost 90,662 107,932 100,578 97,999 79,299 81,493 97,004 -4.40%
  QoQ % -16.00% 7.31% 2.63% 23.58% -2.69% -15.99% -
  Horiz. % 93.46% 111.27% 103.68% 101.03% 81.75% 84.01% 100.00%
Net Worth 408,335 387,589 364,835 345,723 346,196 329,746 316,205 18.53%
  QoQ % 5.35% 6.24% 5.53% -0.14% 4.99% 4.28% -
  Horiz. % 129.14% 122.58% 115.38% 109.34% 109.48% 104.28% 100.00%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - 28,096 - - - 27,859 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 88.86% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 408,335 387,589 364,835 345,723 346,196 329,746 316,205 18.53%
  QoQ % 5.35% 6.24% 5.53% -0.14% 4.99% 4.28% -
  Horiz. % 129.14% 122.58% 115.38% 109.34% 109.48% 104.28% 100.00%
NOSH 143,830 140,890 140,483 139,292 139,258 139,192 139,297 2.15%
  QoQ % 2.09% 0.29% 0.86% 0.02% 0.05% -0.08% -
  Horiz. % 103.25% 101.14% 100.85% 100.00% 99.97% 99.92% 100.00%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 16.06 % 17.33 % 14.70 % 16.72 % 16.75 % 14.63 % 13.60 % 11.69%
  QoQ % -7.33% 17.89% -12.08% -0.18% 14.49% 7.57% -
  Horiz. % 118.09% 127.43% 108.09% 122.94% 123.16% 107.57% 100.00%
ROE 4.25 % 5.84 % 4.75 % 5.69 % 4.61 % 4.23 % 4.83 % -8.15%
  QoQ % -27.23% 22.95% -16.52% 23.43% 8.98% -12.42% -
  Horiz. % 87.99% 120.91% 98.34% 117.81% 95.45% 87.58% 100.00%
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 75.09 92.67 83.93 84.48 68.40 68.58 80.60 -4.60%
  QoQ % -18.97% 10.41% -0.65% 23.51% -0.26% -14.91% -
  Horiz. % 93.16% 114.98% 104.13% 104.81% 84.86% 85.09% 100.00%
EPS 12.06 16.06 12.33 14.13 11.46 10.03 10.96 6.57%
  QoQ % -24.91% 30.25% -12.74% 23.30% 14.26% -8.49% -
  Horiz. % 110.04% 146.53% 112.50% 128.92% 104.56% 91.51% 100.00%
DPS 0.00 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% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.8390 2.7510 2.5970 2.4820 2.4860 2.3690 2.2700 16.03%
  QoQ % 3.20% 5.93% 4.63% -0.16% 4.94% 4.36% -
  Horiz. % 125.07% 121.19% 114.41% 109.34% 109.52% 104.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 710,910
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 15.19 18.37 16.59 16.55 13.40 13.43 15.79 -2.54%
  QoQ % -17.31% 10.73% 0.24% 23.51% -0.22% -14.95% -
  Horiz. % 96.20% 116.34% 105.07% 104.81% 84.86% 85.05% 100.00%
EPS 2.44 3.18 2.44 2.77 2.24 1.96 2.15 8.78%
  QoQ % -23.27% 30.33% -11.91% 23.66% 14.29% -8.84% -
  Horiz. % 113.49% 147.91% 113.49% 128.84% 104.19% 91.16% 100.00%
DPS 0.00 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% 0.00% 100.77% 0.00% 0.00% 0.00% 100.00%
NAPS 0.5744 0.5452 0.5132 0.4863 0.4870 0.4638 0.4448 18.53%
  QoQ % 5.36% 6.24% 5.53% -0.14% 5.00% 4.27% -
  Horiz. % 129.14% 122.57% 115.38% 109.33% 109.49% 104.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 5.0000 4.2000 3.2800 2.9200 2.8300 2.7800 2.8200 -
P/RPS 6.66 4.53 3.91 3.46 4.14 4.05 3.50 53.38%
  QoQ % 47.02% 15.86% 13.01% -16.43% 2.22% 15.71% -
  Horiz. % 190.29% 129.43% 111.71% 98.86% 118.29% 115.71% 100.00%
P/EPS 41.46 26.15 26.59 20.67 24.69 27.72 25.73 37.32%
  QoQ % 58.55% -1.65% 28.64% -16.28% -10.93% 7.73% -
  Horiz. % 161.13% 101.63% 103.34% 80.33% 95.96% 107.73% 100.00%
EY 2.41 3.82 3.76 4.84 4.05 3.61 3.89 -27.26%
  QoQ % -36.91% 1.60% -22.31% 19.51% 12.19% -7.20% -
  Horiz. % 61.95% 98.20% 96.66% 124.42% 104.11% 92.80% 100.00%
DY 0.00 0.00 6.10 0.00 0.00 0.00 7.09 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 86.04% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.76 1.53 1.26 1.18 1.14 1.17 1.24 26.22%
  QoQ % 15.03% 21.43% 6.78% 3.51% -2.56% -5.65% -
  Horiz. % 141.94% 123.39% 101.61% 95.16% 91.94% 94.35% 100.00%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 20/11/03 28/08/03 22/05/03 27/02/03 28/11/02 29/08/02 -
Price 4.9600 4.9600 4.3000 3.0400 2.9300 2.9500 2.7800 -
P/RPS 6.61 5.35 5.12 3.60 4.28 4.30 3.45 54.08%
  QoQ % 23.55% 4.49% 42.22% -15.89% -0.47% 24.64% -
  Horiz. % 191.59% 155.07% 148.41% 104.35% 124.06% 124.64% 100.00%
P/EPS 41.13 30.88 34.86 21.51 25.57 29.41 25.36 37.92%
  QoQ % 33.19% -11.42% 62.06% -15.88% -13.06% 15.97% -
  Horiz. % 162.18% 121.77% 137.46% 84.82% 100.83% 115.97% 100.00%
EY 2.43 3.24 2.87 4.65 3.91 3.40 3.94 -27.48%
  QoQ % -25.00% 12.89% -38.28% 18.93% 15.00% -13.71% -
  Horiz. % 61.68% 82.23% 72.84% 118.02% 99.24% 86.29% 100.00%
DY 0.00 0.00 4.65 0.00 0.00 0.00 7.19 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 64.67% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.75 1.80 1.66 1.22 1.18 1.25 1.22 27.11%
  QoQ % -2.78% 8.43% 36.07% 3.39% -5.60% 2.46% -
  Horiz. % 143.44% 147.54% 136.07% 100.00% 96.72% 102.46% 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.
 


 

214  429  559  944 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.235+0.075 
 SAPNRG-WA 0.135+0.005 
 SAPNRG 0.305-0.005 
 NETX 0.0150.00 
 KNM 0.395-0.005 
 VELESTO-WA 0.145-0.005 
 REACH 0.215+0.025 
 REACH-WA 0.065+0.01 
 ALAM-WA 0.065+0.01 
 ALAM 0.115+0.01 
Partners & Brokers