[YTLCMT] QoQ TTM 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- 21.25%
YoY- 26.78%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 422,135 404,637 409,614 422,639 420,366 409,598 399,246 3.78%
PBT 78,764 74,480 76,878 79,926 71,017 70,088 68,585 9.67%
Tax -13,986 -14,581 -14,491 -13,140 -15,934 -17,217 -15,474 -6.52%
NP 64,778 59,899 62,387 66,786 55,083 52,871 53,111 14.16%
-
NP to SH 64,778 59,899 62,387 66,786 55,083 52,871 53,111 14.16%
-
Tax Rate 17.76% 19.58% 18.85% 16.44% 22.44% 24.56% 22.56% -
Total Cost 357,357 344,738 347,227 355,853 365,283 356,727 346,135 2.15%
-
Net Worth 345,723 346,196 329,746 316,205 300,794 297,442 211,115 38.97%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 27,859 27,859 27,859 27,859 7,035 7,035 7,035 150.51%
Div Payout % 43.01% 46.51% 44.66% 41.71% 12.77% 13.31% 13.25% -
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 345,723 346,196 329,746 316,205 300,794 297,442 211,115 38.97%
NOSH 139,292 139,258 139,192 139,297 139,256 139,644 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 15.35% 14.80% 15.23% 15.80% 13.10% 12.91% 13.30% -
ROE 18.74% 17.30% 18.92% 21.12% 18.31% 17.78% 25.16% -
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 303.06 290.57 294.28 303.41 301.86 293.32 567.34 -34.19%
EPS 46.51 43.01 44.82 47.94 39.55 37.86 75.47 -27.60%
DPS 20.00 20.00 20.00 20.00 5.05 5.04 10.00 58.80%
NAPS 2.482 2.486 2.369 2.27 2.16 2.13 3.00 -11.88%
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 59.38 56.92 57.62 59.45 59.13 57.62 56.16 3.79%
EPS 9.11 8.43 8.78 9.39 7.75 7.44 7.47 14.16%
DPS 3.92 3.92 3.92 3.92 0.99 0.99 0.99 150.49%
NAPS 0.4863 0.487 0.4638 0.4448 0.4231 0.4184 0.297 38.96%
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 0.96 0.97 0.94 0.93 0.95 0.00 0.00 -
P/EPS 6.28 6.58 6.20 5.88 7.26 0.00 0.00 -
EY 15.93 15.20 16.12 17.00 13.78 0.00 0.00 -
DY 6.85 7.07 7.19 7.09 1.76 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 1.00 1.01 1.00 0.92 0.96 0.00 0.00 -
P/EPS 6.54 6.81 6.58 5.80 7.31 0.00 0.00 -
EY 15.30 14.68 15.19 17.25 13.69 0.00 0.00 -
DY 6.58 6.83 6.78 7.19 1.75 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