[YTLCMT] QoQ Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[YTLCMT] YTL CEMENT BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 35.23%
YoY- 62.07%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 513,264 482,974 477,132 522,236 426,298 411,190 381,424 21.90%
PBT 100,887 95,702 96,336 107,312 80,707 79,776 72,756 24.37%
Tax -15,826 -14,922 -16,392 -16,804 -13,777 -13,638 -12,914 14.53%
NP 85,061 80,780 79,944 90,508 66,930 66,137 59,842 26.44%
-
NP to SH 85,061 80,780 79,944 90,508 66,930 66,137 59,842 26.44%
-
Tax Rate 15.69% 15.59% 17.02% 15.66% 17.07% 17.10% 17.75% -
Total Cost 428,203 402,194 397,188 431,728 359,368 345,053 321,582 21.05%
-
Net Worth 272,808 436,230 408,644 387,589 364,799 345,730 346,131 -14.68%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 18,048 - - - 28,137 - - -
Div Payout % 21.22% - - - 42.04% - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 272,808 436,230 408,644 387,589 364,799 345,730 346,131 -14.68%
NOSH 383,268 150,372 143,939 140,890 140,686 139,295 139,232 96.53%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 16.57% 16.73% 16.76% 17.33% 15.70% 16.08% 15.69% -
ROE 31.18% 18.52% 19.56% 23.35% 18.35% 19.13% 17.29% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 284.37 321.19 331.48 370.67 303.01 295.19 273.95 2.52%
EPS 27.52 53.72 55.54 64.24 48.03 47.48 42.98 -25.73%
DPS 10.00 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 1.5115 2.901 2.839 2.751 2.593 2.482 2.486 -28.25%
Adjusted Per Share Value based on latest NOSH - 140,890
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 72.20 67.94 67.12 73.46 59.97 57.84 53.65 21.91%
EPS 11.97 11.36 11.25 12.73 9.41 9.30 8.42 26.45%
DPS 2.54 0.00 0.00 0.00 3.96 0.00 0.00 -
NAPS 0.3837 0.6136 0.5748 0.5452 0.5131 0.4863 0.4869 -14.69%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 4.76 5.05 5.00 4.20 3.28 2.92 2.83 -
P/RPS 1.67 1.57 1.51 1.13 1.08 0.99 1.03 38.05%
P/EPS 10.10 9.40 9.00 6.54 6.89 6.15 6.58 33.09%
EY 9.90 10.64 11.11 15.30 14.50 16.26 15.19 -24.84%
DY 2.10 0.00 0.00 0.00 6.10 0.00 0.00 -
P/NAPS 3.15 1.74 1.76 1.53 1.26 1.18 1.14 97.03%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 27/05/04 26/02/04 20/11/03 28/08/03 22/05/03 27/02/03 -
Price 2.33 4.60 4.96 4.96 4.30 3.04 2.93 -
P/RPS 0.82 1.43 1.50 1.34 1.42 1.03 1.07 -16.26%
P/EPS 4.94 8.56 8.93 7.72 9.04 6.40 6.82 -19.36%
EY 20.23 11.68 11.20 12.95 11.06 15.62 14.67 23.91%
DY 4.29 0.00 0.00 0.00 4.65 0.00 0.00 -
P/NAPS 1.54 1.59 1.75 1.80 1.66 1.22 1.18 19.44%

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