[YTLCMT] QoQ Cumulative 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- 34.93%
YoY- 0.08%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 362,231 238,566 130,559 426,298 308,393 190,712 95,454 143.09%
PBT 71,777 48,168 26,828 80,707 59,832 36,378 17,854 152.61%
Tax -11,192 -8,196 -4,201 -13,777 -10,229 -6,457 -3,893 102.05%
NP 60,585 39,972 22,627 66,930 49,603 29,921 13,961 165.81%
-
NP to SH 60,585 39,972 22,627 66,930 49,603 29,921 13,961 165.81%
-
Tax Rate 15.59% 17.02% 15.66% 17.07% 17.10% 17.75% 21.80% -
Total Cost 301,646 198,594 107,932 359,368 258,790 160,791 81,493 139.09%
-
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 13.89% 9.78% 5.84% 18.35% 14.35% 8.64% 4.23% -
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 240.89 165.74 92.67 303.01 221.40 136.97 68.58 130.89%
EPS 40.29 27.77 16.06 48.03 35.61 21.49 10.03 152.48%
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 50.95 33.56 18.37 59.97 43.38 26.83 13.43 143.04%
EPS 8.52 5.62 3.18 9.41 6.98 4.21 1.96 166.11%
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 2.10 3.02 4.53 1.08 1.32 2.07 4.05 -35.43%
P/EPS 12.53 18.01 26.15 6.89 8.20 13.17 27.72 -41.07%
EY 7.98 5.55 3.82 14.50 12.20 7.59 3.61 69.61%
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 1.91 2.99 5.35 1.42 1.37 2.14 4.30 -41.75%
P/EPS 11.42 17.86 30.88 9.04 8.54 13.63 29.41 -46.74%
EY 8.76 5.60 3.24 11.06 11.71 7.33 3.40 87.83%
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