[YTLCMT] QoQ Cumulative Quarter Result on 30-Jun-2002 [#4]

Stock
[YTLCMT] YTL CEMENT BHD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 29.58%
YoY- 26.96%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 308,393 190,712 95,454 421,168 308,897 208,714 108,479 100.80%
PBT 59,832 36,378 17,854 80,331 60,993 41,823 20,902 101.73%
Tax -10,229 -6,457 -3,893 -13,454 -9,383 -5,016 -2,542 153.20%
NP 49,603 29,921 13,961 66,877 51,610 36,807 18,360 94.09%
-
NP to SH 49,603 29,921 13,961 66,877 51,610 36,807 18,360 94.09%
-
Tax Rate 17.10% 17.75% 21.80% 16.75% 15.38% 11.99% 12.16% -
Total Cost 258,790 160,791 81,493 354,291 257,287 171,907 90,119 102.16%
-
Net Worth 345,730 346,131 329,746 316,734 301,535 297,755 280,079 15.08%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - 27,906 - - - -
Div Payout % - - - 41.73% - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 345,730 346,131 329,746 316,734 301,535 297,755 280,079 15.08%
NOSH 139,295 139,232 139,192 139,530 139,599 139,791 70,371 57.71%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 16.08% 15.69% 14.63% 15.88% 16.71% 17.64% 16.92% -
ROE 14.35% 8.64% 4.23% 21.11% 17.12% 12.36% 6.56% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 221.40 136.97 68.58 301.85 221.27 149.30 154.15 27.32%
EPS 35.61 21.49 10.03 47.93 36.97 26.33 26.09 23.06%
DPS 0.00 0.00 0.00 20.00 0.00 0.00 0.00 -
NAPS 2.482 2.486 2.369 2.27 2.16 2.13 3.98 -27.02%
Adjusted Per Share Value based on latest NOSH - 139,297
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 43.38 26.83 13.43 59.24 43.45 29.36 15.26 100.80%
EPS 6.98 4.21 1.96 9.41 7.26 5.18 2.58 94.27%
DPS 0.00 0.00 0.00 3.93 0.00 0.00 0.00 -
NAPS 0.4863 0.4869 0.4638 0.4455 0.4242 0.4188 0.394 15.07%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 - - -
Price 2.92 2.83 2.78 2.82 2.87 0.00 0.00 -
P/RPS 1.32 2.07 4.05 0.93 1.30 0.00 0.00 -
P/EPS 8.20 13.17 27.72 5.88 7.76 0.00 0.00 -
EY 12.20 7.59 3.61 17.00 12.88 0.00 0.00 -
DY 0.00 0.00 0.00 7.09 0.00 0.00 0.00 -
P/NAPS 1.18 1.14 1.17 1.24 1.33 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 22/05/03 27/02/03 28/11/02 29/08/02 30/05/02 28/02/02 29/11/01 -
Price 3.04 2.93 2.95 2.78 2.89 0.00 0.00 -
P/RPS 1.37 2.14 4.30 0.92 1.31 0.00 0.00 -
P/EPS 8.54 13.63 29.41 5.80 7.82 0.00 0.00 -
EY 11.71 7.33 3.40 17.24 12.79 0.00 0.00 -
DY 0.00 0.00 0.00 7.19 0.00 0.00 0.00 -
P/NAPS 1.22 1.18 1.25 1.22 1.34 0.00 0.00 -

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 ⃤ & 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