[YTLCMT] QoQ Annualized Quarter Result on 31-Dec-2002 [#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- 7.16%
YoY- -18.71%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 522,236 426,298 411,190 381,424 381,816 421,168 411,862 17.13%
PBT 107,312 80,707 79,776 72,756 71,416 80,331 81,324 20.28%
Tax -16,804 -13,777 -13,638 -12,914 -15,572 -13,454 -12,510 21.71%
NP 90,508 66,930 66,137 59,842 55,844 66,877 68,813 20.02%
-
NP to SH 90,508 66,930 66,137 59,842 55,844 66,877 68,813 20.02%
-
Tax Rate 15.66% 17.07% 17.10% 17.75% 21.80% 16.75% 15.38% -
Total Cost 431,728 359,368 345,053 321,582 325,972 354,291 343,049 16.54%
-
Net Worth 387,589 364,799 345,730 346,131 329,746 316,734 301,535 18.20%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 28,137 - - - 27,906 - -
Div Payout % - 42.04% - - - 41.73% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 387,589 364,799 345,730 346,131 329,746 316,734 301,535 18.20%
NOSH 140,890 140,686 139,295 139,232 139,192 139,530 139,599 0.61%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 17.33% 15.70% 16.08% 15.69% 14.63% 15.88% 16.71% -
ROE 23.35% 18.35% 19.13% 17.29% 16.94% 21.11% 22.82% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 370.67 303.01 295.19 273.95 274.31 301.85 295.03 16.41%
EPS 64.24 48.03 47.48 42.98 40.12 47.93 49.29 19.29%
DPS 0.00 20.00 0.00 0.00 0.00 20.00 0.00 -
NAPS 2.751 2.593 2.482 2.486 2.369 2.27 2.16 17.47%
Adjusted Per Share Value based on latest NOSH - 139,258
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 73.46 59.97 57.84 53.65 53.71 59.24 57.93 17.13%
EPS 12.73 9.41 9.30 8.42 7.86 9.41 9.68 20.01%
DPS 0.00 3.96 0.00 0.00 0.00 3.93 0.00 -
NAPS 0.5452 0.5131 0.4863 0.4869 0.4638 0.4455 0.4242 18.19%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 4.20 3.28 2.92 2.83 2.78 2.82 2.87 -
P/RPS 1.13 1.08 0.99 1.03 1.01 0.93 0.97 10.70%
P/EPS 6.54 6.89 6.15 6.58 6.93 5.88 5.82 8.07%
EY 15.30 14.50 16.26 15.19 14.43 17.00 17.18 -7.42%
DY 0.00 6.10 0.00 0.00 0.00 7.09 0.00 -
P/NAPS 1.53 1.26 1.18 1.14 1.17 1.24 1.33 9.77%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 28/08/03 22/05/03 27/02/03 28/11/02 29/08/02 30/05/02 -
Price 4.96 4.30 3.04 2.93 2.95 2.78 2.89 -
P/RPS 1.34 1.42 1.03 1.07 1.08 0.92 0.98 23.16%
P/EPS 7.72 9.04 6.40 6.82 7.35 5.80 5.86 20.15%
EY 12.95 11.06 15.62 14.67 13.60 17.24 17.06 -16.77%
DY 0.00 4.65 0.00 0.00 0.00 7.19 0.00 -
P/NAPS 1.80 1.66 1.22 1.18 1.25 1.22 1.34 21.72%

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