Highlights

[YTLCMT] YoY 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?  YoY % Horiz. %

Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 240,195 132,582 108,008 95,258 100,235 89,883 57,168 27.00%
  YoY % 81.17% 22.75% 13.38% -4.97% 11.52% 57.23% -
  Horiz. % 420.16% 231.92% 188.93% 166.63% 175.33% 157.23% 100.00%
PBT 35,901 21,398 21,341 18,523 20,921 19,418 400 111.45%
  YoY % 67.78% 0.27% 15.21% -11.46% 7.74% 4,754.50% -
  Horiz. % 8,975.25% 5,349.50% 5,335.25% 4,630.75% 5,230.25% 4,854.50% 100.00%
Tax -3,075 -3,009 -3,995 -2,564 -2,474 -731 - -
  YoY % -2.19% 24.68% -55.81% -3.64% -238.44% 0.00% -
  Horiz. % 420.66% 411.63% 546.51% 350.75% 338.44% 100.00% -
NP 32,826 18,389 17,346 15,959 18,447 18,687 - -
  YoY % 78.51% 6.01% 8.69% -13.49% -1.28% 0.00% -
  Horiz. % 175.66% 98.41% 92.82% 85.40% 98.72% 100.00% -
NP to SH 32,491 18,389 17,346 15,959 18,447 18,687 -867 -
  YoY % 76.69% 6.01% 8.69% -13.49% -1.28% 2,255.36% -
  Horiz. % -3,747.52% -2,120.99% -2,000.69% -1,840.72% -2,127.68% -2,155.36% 100.00%
Tax Rate 8.57 % 14.06 % 18.72 % 13.84 % 11.83 % 3.76 % - % -
  YoY % -39.05% -24.89% 35.26% 16.99% 214.63% 0.00% -
  Horiz. % 227.93% 373.94% 497.87% 368.09% 314.63% 100.00% -
Total Cost 207,369 114,193 90,662 79,299 81,788 71,196 - -
  YoY % 81.60% 25.95% 14.33% -3.04% 14.88% 0.00% -
  Horiz. % 291.26% 160.39% 127.34% 111.38% 114.88% 100.00% -
Net Worth 1,264,776 584,256 408,335 346,196 297,442 259,646 208,080 35.06%
  YoY % 116.48% 43.08% 17.95% 16.39% 14.56% 24.78% -
  Horiz. % 607.83% 280.78% 196.24% 166.38% 142.95% 124.78% 100.00%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 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
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 1,264,776 584,256 408,335 346,196 297,442 259,646 208,080 35.06%
  YoY % 116.48% 43.08% 17.95% 16.39% 14.56% 24.78% -
  Horiz. % 607.83% 280.78% 196.24% 166.38% 142.95% 124.78% 100.00%
NOSH 484,217 395,462 143,830 139,258 139,644 75,259 75,391 36.30%
  YoY % 22.44% 174.95% 3.28% -0.28% 85.55% -0.17% -
  Horiz. % 642.27% 524.55% 190.78% 184.71% 185.23% 99.83% 100.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 13.67 % 13.87 % 16.06 % 16.75 % 18.40 % 20.79 % - % -
  YoY % -1.44% -13.64% -4.12% -8.97% -11.50% 0.00% -
  Horiz. % 65.75% 66.71% 77.25% 80.57% 88.50% 100.00% -
ROE 2.57 % 3.15 % 4.25 % 4.61 % 6.20 % 7.20 % -0.42 % -
  YoY % -18.41% -25.88% -7.81% -25.65% -13.89% 1,814.29% -
  Horiz. % -611.90% -750.00% -1,011.90% -1,097.62% -1,476.19% -1,714.29% 100.00%
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 49.60 33.53 75.09 68.40 71.78 119.43 75.83 -6.82%
  YoY % 47.93% -55.35% 9.78% -4.71% -39.90% 57.50% -
  Horiz. % 65.41% 44.22% 99.02% 90.20% 94.66% 157.50% 100.00%
EPS 6.71 4.65 12.06 11.46 13.21 24.83 -1.15 -
  YoY % 44.30% -61.44% 5.24% -13.25% -46.80% 2,259.13% -
  Horiz. % -583.48% -404.35% -1,048.70% -996.52% -1,148.70% -2,159.13% 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 2.6120 1.4774 2.8390 2.4860 2.1300 3.4500 2.7600 -0.91%
  YoY % 76.80% -47.96% 14.20% 16.71% -38.26% 25.00% -
  Horiz. % 94.64% 53.53% 102.86% 90.07% 77.17% 125.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 710,910
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 33.79 18.65 15.19 13.40 14.10 12.64 8.04 27.01%
  YoY % 81.18% 22.78% 13.36% -4.96% 11.55% 57.21% -
  Horiz. % 420.27% 231.97% 188.93% 166.67% 175.37% 157.21% 100.00%
EPS 4.57 2.59 2.44 2.24 2.59 2.63 -0.12 -
  YoY % 76.45% 6.15% 8.93% -13.51% -1.52% 2,291.67% -
  Horiz. % -3,808.33% -2,158.33% -2,033.33% -1,866.67% -2,158.33% -2,191.67% 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 1.7791 0.8218 0.5744 0.4870 0.4184 0.3652 0.2927 35.05%
  YoY % 116.49% 43.07% 17.95% 16.40% 14.57% 24.77% -
  Horiz. % 607.82% 280.77% 196.24% 166.38% 142.94% 124.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 - - - -
Price 2.3000 2.5500 5.0000 2.8300 0.0000 0.0000 0.0000 -
P/RPS 4.64 7.61 6.66 4.14 0.00 0.00 0.00 -
  YoY % -39.03% 14.26% 60.87% 0.00% 0.00% 0.00% -
  Horiz. % 112.08% 183.82% 160.87% 100.00% - - -
P/EPS 34.28 54.84 41.46 24.69 0.00 0.00 0.00 -
  YoY % -37.49% 32.27% 67.92% 0.00% 0.00% 0.00% -
  Horiz. % 138.84% 222.11% 167.92% 100.00% - - -
EY 2.92 1.82 2.41 4.05 0.00 0.00 0.00 -
  YoY % 60.44% -24.48% -40.49% 0.00% 0.00% 0.00% -
  Horiz. % 72.10% 44.94% 59.51% 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 0.88 1.73 1.76 1.14 0.00 0.00 0.00 -
  YoY % -49.13% -1.70% 54.39% 0.00% 0.00% 0.00% -
  Horiz. % 77.19% 151.75% 154.39% 100.00% - - -
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 23/02/06 25/02/05 26/02/04 27/02/03 - - - -
Price 2.4000 2.8200 4.9600 2.9300 0.0000 0.0000 0.0000 -
P/RPS 4.84 8.41 6.61 4.28 0.00 0.00 0.00 -
  YoY % -42.45% 27.23% 54.44% 0.00% 0.00% 0.00% -
  Horiz. % 113.08% 196.50% 154.44% 100.00% - - -
P/EPS 35.77 60.65 41.13 25.57 0.00 0.00 0.00 -
  YoY % -41.02% 47.46% 60.85% 0.00% 0.00% 0.00% -
  Horiz. % 139.89% 237.19% 160.85% 100.00% - - -
EY 2.80 1.65 2.43 3.91 0.00 0.00 0.00 -
  YoY % 69.70% -32.10% -37.85% 0.00% 0.00% 0.00% -
  Horiz. % 71.61% 42.20% 62.15% 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 0.92 1.91 1.75 1.18 0.00 0.00 0.00 -
  YoY % -51.83% 9.14% 48.31% 0.00% 0.00% 0.00% -
  Horiz. % 77.97% 161.86% 148.31% 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.
 


 

197  305  559  1085 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.25+0.09 
 VELESTO-WA 0.150.00 
 KNM 0.395-0.005 
 SAPNRG-WA 0.130.00 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.305-0.005 
 VELESTO 0.325-0.005 
 ALAM 0.115+0.01 
 REACH 0.22+0.03 
 REACH-WA 0.075+0.02 
Partners & Brokers