[YTLCMT] QoQ Annualized Quarter Result on 30-Jun-2003 [#4]

Stock
[YTLCMT] YTL CEMENT BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 1.2%
YoY- 0.08%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 482,974 477,132 522,236 426,298 411,190 381,424 381,816 16.94%
PBT 95,702 96,336 107,312 80,707 79,776 72,756 71,416 21.52%
Tax -14,922 -16,392 -16,804 -13,777 -13,638 -12,914 -15,572 -2.79%
NP 80,780 79,944 90,508 66,930 66,137 59,842 55,844 27.87%
-
NP to SH 80,780 79,944 90,508 66,930 66,137 59,842 55,844 27.87%
-
Tax Rate 15.59% 17.02% 15.66% 17.07% 17.10% 17.75% 21.80% -
Total Cost 402,194 397,188 431,728 359,368 345,053 321,582 325,972 15.02%
-
Net Worth 436,230 408,644 387,589 364,799 345,730 346,131 329,746 20.48%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - 28,137 - - - -
Div Payout % - - - 42.04% - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 436,230 408,644 387,589 364,799 345,730 346,131 329,746 20.48%
NOSH 150,372 143,939 140,890 140,686 139,295 139,232 139,192 5.28%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 16.73% 16.76% 17.33% 15.70% 16.08% 15.69% 14.63% -
ROE 18.52% 19.56% 23.35% 18.35% 19.13% 17.29% 16.94% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 321.19 331.48 370.67 303.01 295.19 273.95 274.31 11.08%
EPS 53.72 55.54 64.24 48.03 47.48 42.98 40.12 21.46%
DPS 0.00 0.00 0.00 20.00 0.00 0.00 0.00 -
NAPS 2.901 2.839 2.751 2.593 2.482 2.486 2.369 14.44%
Adjusted Per Share Value based on latest NOSH - 140,483
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 67.94 67.12 73.46 59.97 57.84 53.65 53.71 16.94%
EPS 11.36 11.25 12.73 9.41 9.30 8.42 7.86 27.80%
DPS 0.00 0.00 0.00 3.96 0.00 0.00 0.00 -
NAPS 0.6136 0.5748 0.5452 0.5131 0.4863 0.4869 0.4638 20.49%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 5.05 5.00 4.20 3.28 2.92 2.83 2.78 -
P/RPS 1.57 1.51 1.13 1.08 0.99 1.03 1.01 34.15%
P/EPS 9.40 9.00 6.54 6.89 6.15 6.58 6.93 22.51%
EY 10.64 11.11 15.30 14.50 16.26 15.19 14.43 -18.36%
DY 0.00 0.00 0.00 6.10 0.00 0.00 0.00 -
P/NAPS 1.74 1.76 1.53 1.26 1.18 1.14 1.17 30.25%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 26/02/04 20/11/03 28/08/03 22/05/03 27/02/03 28/11/02 -
Price 4.60 4.96 4.96 4.30 3.04 2.93 2.95 -
P/RPS 1.43 1.50 1.34 1.42 1.03 1.07 1.08 20.55%
P/EPS 8.56 8.93 7.72 9.04 6.40 6.82 7.35 10.68%
EY 11.68 11.20 12.95 11.06 15.62 14.67 13.60 -9.64%
DY 0.00 0.00 0.00 4.65 0.00 0.00 0.00 -
P/NAPS 1.59 1.75 1.80 1.66 1.22 1.18 1.25 17.38%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment