[YTLCMT] QoQ Cumulative 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- 114.32%
YoY- -18.71%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 130,559 426,298 308,393 190,712 95,454 421,168 308,897 -43.65%
PBT 26,828 80,707 59,832 36,378 17,854 80,331 60,993 -42.13%
Tax -4,201 -13,777 -10,229 -6,457 -3,893 -13,454 -9,383 -41.44%
NP 22,627 66,930 49,603 29,921 13,961 66,877 51,610 -42.25%
-
NP to SH 22,627 66,930 49,603 29,921 13,961 66,877 51,610 -42.25%
-
Tax Rate 15.66% 17.07% 17.10% 17.75% 21.80% 16.75% 15.38% -
Total Cost 107,932 359,368 258,790 160,791 81,493 354,291 257,287 -43.93%
-
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 5.84% 18.35% 14.35% 8.64% 4.23% 21.11% 17.12% -
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 92.67 303.01 221.40 136.97 68.58 301.85 221.27 -43.99%
EPS 16.06 48.03 35.61 21.49 10.03 47.93 36.97 -42.61%
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 18.37 59.97 43.38 26.83 13.43 59.24 43.45 -43.63%
EPS 3.18 9.41 6.98 4.21 1.96 9.41 7.26 -42.29%
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 4.53 1.08 1.32 2.07 4.05 0.93 1.30 129.67%
P/EPS 26.15 6.89 8.20 13.17 27.72 5.88 7.76 124.60%
EY 3.82 14.50 12.20 7.59 3.61 17.00 12.88 -55.49%
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 5.35 1.42 1.37 2.14 4.30 0.92 1.31 155.27%
P/EPS 30.88 9.04 8.54 13.63 29.41 5.80 7.82 149.62%
EY 3.24 11.06 11.71 7.33 3.40 17.24 12.79 -59.93%
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