[YTLCMT] QoQ Cumulative 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- 65.78%
YoY- -3.89%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 238,566 130,559 426,298 308,393 190,712 95,454 421,168 -31.46%
PBT 48,168 26,828 80,707 59,832 36,378 17,854 80,331 -28.82%
Tax -8,196 -4,201 -13,777 -10,229 -6,457 -3,893 -13,454 -28.07%
NP 39,972 22,627 66,930 49,603 29,921 13,961 66,877 -28.97%
-
NP to SH 39,972 22,627 66,930 49,603 29,921 13,961 66,877 -28.97%
-
Tax Rate 17.02% 15.66% 17.07% 17.10% 17.75% 21.80% 16.75% -
Total Cost 198,594 107,932 359,368 258,790 160,791 81,493 354,291 -31.94%
-
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 9.78% 5.84% 18.35% 14.35% 8.64% 4.23% 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 165.74 92.67 303.01 221.40 136.97 68.58 301.85 -32.87%
EPS 27.77 16.06 48.03 35.61 21.49 10.03 47.93 -30.43%
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 33.56 18.37 59.97 43.38 26.83 13.43 59.24 -31.46%
EPS 5.62 3.18 9.41 6.98 4.21 1.96 9.41 -29.01%
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 3.02 4.53 1.08 1.32 2.07 4.05 0.93 118.81%
P/EPS 18.01 26.15 6.89 8.20 13.17 27.72 5.88 110.47%
EY 5.55 3.82 14.50 12.20 7.59 3.61 17.00 -52.49%
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 2.99 5.35 1.42 1.37 2.14 4.30 0.92 118.93%
P/EPS 17.86 30.88 9.04 8.54 13.63 29.41 5.80 111.22%
EY 5.60 3.24 11.06 11.71 7.33 3.40 17.24 -52.64%
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