[YTLCMT] QoQ 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- -11.97%
YoY- 13.49%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 123,665 108,008 130,559 117,905 117,681 95,258 95,454 18.82%
PBT 23,609 21,341 26,828 20,875 23,454 18,523 17,854 20.45%
Tax -2,996 -3,995 -4,201 -3,548 -3,772 -2,564 -3,893 -16.00%
NP 20,613 17,346 22,627 17,327 19,682 15,959 13,961 29.63%
-
NP to SH 20,613 17,346 22,627 17,327 19,682 15,959 13,961 29.63%
-
Tax Rate 12.69% 18.72% 15.66% 17.00% 16.08% 13.84% 21.80% -
Total Cost 103,052 90,662 107,932 100,578 97,999 79,299 81,493 16.92%
-
Net Worth 455,779 408,335 387,589 364,835 345,723 346,196 329,746 24.05%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - 28,096 - - - -
Div Payout % - - - 162.16% - - - -
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 455,779 408,335 387,589 364,835 345,723 346,196 329,746 24.05%
NOSH 157,111 143,830 140,890 140,483 139,292 139,258 139,192 8.40%
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 16.67% 16.06% 17.33% 14.70% 16.72% 16.75% 14.63% -
ROE 4.52% 4.25% 5.84% 4.75% 5.69% 4.61% 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 78.71 75.09 92.67 83.93 84.48 68.40 68.58 9.61%
EPS 13.12 12.06 16.06 12.33 14.13 11.46 10.03 19.58%
DPS 0.00 0.00 0.00 20.00 0.00 0.00 0.00 -
NAPS 2.901 2.839 2.751 2.597 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 17.40 15.19 18.37 16.59 16.55 13.40 13.43 18.82%
EPS 2.90 2.44 3.18 2.44 2.77 2.24 1.96 29.81%
DPS 0.00 0.00 0.00 3.95 0.00 0.00 0.00 -
NAPS 0.6411 0.5744 0.5452 0.5132 0.4863 0.487 0.4638 24.06%
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 6.42 6.66 4.53 3.91 3.46 4.14 4.05 35.91%
P/EPS 38.49 41.46 26.15 26.59 20.67 24.69 27.72 24.43%
EY 2.60 2.41 3.82 3.76 4.84 4.05 3.61 -19.63%
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 5.84 6.61 5.35 5.12 3.60 4.28 4.30 22.61%
P/EPS 35.06 41.13 30.88 34.86 21.51 25.57 29.41 12.41%
EY 2.85 2.43 3.24 2.87 4.65 3.91 3.40 -11.08%
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