[YTLCMT] QoQ Annualized Quarter Result on 31-Mar-2003 [#3]

Stock
[YTLCMT] YTL CEMENT BHD
Announcement Date
22-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 10.52%
YoY- -3.89%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 477,132 522,236 426,298 411,190 381,424 381,816 421,168 8.64%
PBT 96,336 107,312 80,707 79,776 72,756 71,416 80,331 12.83%
Tax -16,392 -16,804 -13,777 -13,638 -12,914 -15,572 -13,454 14.03%
NP 79,944 90,508 66,930 66,137 59,842 55,844 66,877 12.59%
-
NP to SH 79,944 90,508 66,930 66,137 59,842 55,844 66,877 12.59%
-
Tax Rate 17.02% 15.66% 17.07% 17.10% 17.75% 21.80% 16.75% -
Total Cost 397,188 431,728 359,368 345,053 321,582 325,972 354,291 7.89%
-
Net Worth 408,644 387,589 364,799 345,730 346,131 329,746 316,734 18.45%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - 28,137 - - - 27,906 -
Div Payout % - - 42.04% - - - 41.73% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 408,644 387,589 364,799 345,730 346,131 329,746 316,734 18.45%
NOSH 143,939 140,890 140,686 139,295 139,232 139,192 139,530 2.08%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 16.76% 17.33% 15.70% 16.08% 15.69% 14.63% 15.88% -
ROE 19.56% 23.35% 18.35% 19.13% 17.29% 16.94% 21.11% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 331.48 370.67 303.01 295.19 273.95 274.31 301.85 6.42%
EPS 55.54 64.24 48.03 47.48 42.98 40.12 47.93 10.29%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 20.00 -
NAPS 2.839 2.751 2.593 2.482 2.486 2.369 2.27 16.03%
Adjusted Per Share Value based on latest NOSH - 139,292
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 67.12 73.46 59.97 57.84 53.65 53.71 59.24 8.65%
EPS 11.25 12.73 9.41 9.30 8.42 7.86 9.41 12.60%
DPS 0.00 0.00 3.96 0.00 0.00 0.00 3.93 -
NAPS 0.5748 0.5452 0.5131 0.4863 0.4869 0.4638 0.4455 18.46%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 5.00 4.20 3.28 2.92 2.83 2.78 2.82 -
P/RPS 1.51 1.13 1.08 0.99 1.03 1.01 0.93 38.02%
P/EPS 9.00 6.54 6.89 6.15 6.58 6.93 5.88 32.71%
EY 11.11 15.30 14.50 16.26 15.19 14.43 17.00 -24.63%
DY 0.00 0.00 6.10 0.00 0.00 0.00 7.09 -
P/NAPS 1.76 1.53 1.26 1.18 1.14 1.17 1.24 26.21%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 20/11/03 28/08/03 22/05/03 27/02/03 28/11/02 29/08/02 -
Price 4.96 4.96 4.30 3.04 2.93 2.95 2.78 -
P/RPS 1.50 1.34 1.42 1.03 1.07 1.08 0.92 38.40%
P/EPS 8.93 7.72 9.04 6.40 6.82 7.35 5.80 33.23%
EY 11.20 12.95 11.06 15.62 14.67 13.60 17.24 -24.93%
DY 0.00 0.00 4.65 0.00 0.00 0.00 7.19 -
P/NAPS 1.75 1.80 1.66 1.22 1.18 1.25 1.22 27.10%

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