Highlights

[YTLCMT] YoY 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?  YoY % Horiz. %

Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 261,236 157,509 130,559 95,454 108,479 88,613 54,915 29.65%
  YoY % 65.85% 20.64% 36.78% -12.01% 22.42% 61.36% -
  Horiz. % 475.71% 286.82% 237.75% 173.82% 197.54% 161.36% 100.00%
PBT 45,126 38,706 26,828 17,854 20,902 19,099 4,377 47.48%
  YoY % 16.59% 44.27% 50.26% -14.58% 9.44% 336.35% -
  Horiz. % 1,030.98% 884.30% 612.93% 407.90% 477.54% 436.35% 100.00%
Tax -2,714 -3,753 -4,201 -3,893 -2,542 -1,173 -863 21.02%
  YoY % 27.68% 10.66% -7.91% -53.15% -116.71% -35.92% -
  Horiz. % 314.48% 434.88% 486.79% 451.10% 294.55% 135.92% 100.00%
NP 42,412 34,953 22,627 13,961 18,360 17,926 3,514 51.40%
  YoY % 21.34% 54.47% 62.07% -23.96% 2.42% 410.13% -
  Horiz. % 1,206.94% 994.68% 643.91% 397.30% 522.48% 510.13% 100.00%
NP to SH 40,066 34,953 22,627 13,961 18,360 17,926 3,514 49.97%
  YoY % 14.63% 54.47% 62.07% -23.96% 2.42% 410.13% -
  Horiz. % 1,140.18% 994.68% 643.91% 397.30% 522.48% 510.13% 100.00%
Tax Rate 6.01 % 9.70 % 15.66 % 21.80 % 12.16 % 6.14 % 19.72 % -17.95%
  YoY % -38.04% -38.06% -28.17% 79.28% 98.05% -68.86% -
  Horiz. % 30.48% 49.19% 79.41% 110.55% 61.66% 31.14% 100.00%
Total Cost 218,824 122,556 107,932 81,493 90,119 70,687 51,401 27.28%
  YoY % 78.55% 13.55% 32.44% -9.57% 27.49% 37.52% -
  Horiz. % 425.72% 238.43% 209.98% 158.54% 175.33% 137.52% 100.00%
Net Worth 740,906 581,994 387,589 329,746 280,079 241,123 207,243 23.63%
  YoY % 27.30% 50.16% 17.54% 17.73% 16.16% 16.35% -
  Horiz. % 357.51% 280.83% 187.02% 159.11% 135.15% 116.35% 100.00%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 740,906 581,994 387,589 329,746 280,079 241,123 207,243 23.63%
  YoY % 27.30% 50.16% 17.54% 17.73% 16.16% 16.35% -
  Horiz. % 357.51% 280.83% 187.02% 159.11% 135.15% 116.35% 100.00%
NOSH 483,305 362,207 140,890 139,192 70,371 75,350 74,765 36.45%
  YoY % 33.43% 157.08% 1.22% 97.80% -6.61% 0.78% -
  Horiz. % 646.42% 484.45% 188.44% 186.17% 94.12% 100.78% 100.00%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 16.24 % 22.19 % 17.33 % 14.63 % 16.92 % 20.23 % 6.40 % 16.77%
  YoY % -26.81% 28.04% 18.46% -13.53% -16.36% 216.09% -
  Horiz. % 253.75% 346.72% 270.78% 228.59% 264.38% 316.09% 100.00%
ROE 5.41 % 6.01 % 5.84 % 4.23 % 6.56 % 7.43 % 1.70 % 21.26%
  YoY % -9.98% 2.91% 38.06% -35.52% -11.71% 337.06% -
  Horiz. % 318.24% 353.53% 343.53% 248.82% 385.88% 437.06% 100.00%
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 54.05 43.49 92.67 68.58 154.15 117.60 73.45 -4.98%
  YoY % 24.28% -53.07% 35.13% -55.51% 31.08% 60.11% -
  Horiz. % 73.59% 59.21% 126.17% 93.37% 209.87% 160.11% 100.00%
EPS 8.29 9.65 16.06 10.03 26.09 23.79 4.66 10.07%
  YoY % -14.09% -39.91% 60.12% -61.56% 9.67% 410.52% -
  Horiz. % 177.90% 207.08% 344.64% 215.24% 559.87% 510.52% 100.00%
DPS 0.00 0.00 0.00 0.00 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.5330 1.6068 2.7510 2.3690 3.9800 3.2000 2.7719 -9.39%
  YoY % -4.59% -41.59% 16.12% -40.48% 24.38% 15.44% -
  Horiz. % 55.31% 57.97% 99.25% 85.46% 143.58% 115.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 710,910
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 36.75 22.16 18.37 13.43 15.26 12.46 7.72 29.67%
  YoY % 65.84% 20.63% 36.78% -11.99% 22.47% 61.40% -
  Horiz. % 476.04% 287.05% 237.95% 173.96% 197.67% 161.40% 100.00%
EPS 5.64 4.92 3.18 1.96 2.58 2.52 0.49 50.21%
  YoY % 14.63% 54.72% 62.24% -24.03% 2.38% 414.29% -
  Horiz. % 1,151.02% 1,004.08% 648.98% 400.00% 526.53% 514.29% 100.00%
DPS 0.00 0.00 0.00 0.00 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0422 0.8187 0.5452 0.4638 0.3940 0.3392 0.2915 23.63%
  YoY % 27.30% 50.17% 17.55% 17.72% 16.16% 16.36% -
  Horiz. % 357.53% 280.86% 187.03% 159.11% 135.16% 116.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 - - - -
Price 2.2400 2.4600 4.2000 2.7800 0.0000 0.0000 0.0000 -
P/RPS 4.14 5.66 4.53 4.05 0.00 0.00 0.00 -
  YoY % -26.86% 24.94% 11.85% 0.00% 0.00% 0.00% -
  Horiz. % 102.22% 139.75% 111.85% 100.00% - - -
P/EPS 27.02 25.49 26.15 27.72 0.00 0.00 0.00 -
  YoY % 6.00% -2.52% -5.66% 0.00% 0.00% 0.00% -
  Horiz. % 97.47% 91.96% 94.34% 100.00% - - -
EY 3.70 3.92 3.82 3.61 0.00 0.00 0.00 -
  YoY % -5.61% 2.62% 5.82% 0.00% 0.00% 0.00% -
  Horiz. % 102.49% 108.59% 105.82% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.46 1.53 1.53 1.17 0.00 0.00 0.00 -
  YoY % -4.58% 0.00% 30.77% 0.00% 0.00% 0.00% -
  Horiz. % 124.79% 130.77% 130.77% 100.00% - - -
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 24/11/05 26/11/04 20/11/03 28/11/02 - - - -
Price 2.3500 2.5500 4.9600 2.9500 0.0000 0.0000 0.0000 -
P/RPS 4.35 5.86 5.35 4.30 0.00 0.00 0.00 -
  YoY % -25.77% 9.53% 24.42% 0.00% 0.00% 0.00% -
  Horiz. % 101.16% 136.28% 124.42% 100.00% - - -
P/EPS 28.35 26.42 30.88 29.41 0.00 0.00 0.00 -
  YoY % 7.31% -14.44% 5.00% 0.00% 0.00% 0.00% -
  Horiz. % 96.40% 89.83% 105.00% 100.00% - - -
EY 3.53 3.78 3.24 3.40 0.00 0.00 0.00 -
  YoY % -6.61% 16.67% -4.71% 0.00% 0.00% 0.00% -
  Horiz. % 103.82% 111.18% 95.29% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.53 1.59 1.80 1.25 0.00 0.00 0.00 -
  YoY % -3.77% -11.67% 44.00% 0.00% 0.00% 0.00% -
  Horiz. % 122.40% 127.20% 144.00% 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.
 


 

265  332  553  1105 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.13-0.02 
 GPACKET-WB 0.1750.00 
 BJLAND 0.235+0.01 
 HSI-C7F 0.38-0.05 
 JAKS 0.825+0.005 
 HSI-H6P 0.19+0.03 
 HSI-C7E 0.195-0.045 
 NETX 0.0150.00 
 MNC 0.0750.00 
 HSI-H6Q 0.41+0.06 
Partners & Brokers