[YTLCMT] QoQ TTM Result on 30-Sep-2002 [#1]

Stock
[YTLCMT] YTL CEMENT BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -6.59%
YoY- 17.47%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 426,298 422,135 404,637 409,614 422,639 420,366 409,598 2.70%
PBT 80,706 78,764 74,480 76,878 79,926 71,017 70,088 9.88%
Tax -13,777 -13,986 -14,581 -14,491 -13,140 -15,934 -17,217 -13.84%
NP 66,929 64,778 59,899 62,387 66,786 55,083 52,871 17.07%
-
NP to SH 66,929 64,778 59,899 62,387 66,786 55,083 52,871 17.07%
-
Tax Rate 17.07% 17.76% 19.58% 18.85% 16.44% 22.44% 24.56% -
Total Cost 359,369 357,357 344,738 347,227 355,853 365,283 356,727 0.49%
-
Net Worth 364,835 345,723 346,196 329,746 316,205 300,794 297,442 14.62%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 28,096 27,859 27,859 27,859 27,859 7,035 7,035 152.36%
Div Payout % 41.98% 43.01% 46.51% 44.66% 41.71% 12.77% 13.31% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 364,835 345,723 346,196 329,746 316,205 300,794 297,442 14.62%
NOSH 140,483 139,292 139,258 139,192 139,297 139,256 139,644 0.40%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 15.70% 15.35% 14.80% 15.23% 15.80% 13.10% 12.91% -
ROE 18.34% 18.74% 17.30% 18.92% 21.12% 18.31% 17.78% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 303.45 303.06 290.57 294.28 303.41 301.86 293.32 2.29%
EPS 47.64 46.51 43.01 44.82 47.94 39.55 37.86 16.60%
DPS 20.00 20.00 20.00 20.00 20.00 5.05 5.04 151.28%
NAPS 2.597 2.482 2.486 2.369 2.27 2.16 2.13 14.17%
Adjusted Per Share Value based on latest NOSH - 139,192
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 59.97 59.38 56.92 57.62 59.45 59.13 57.62 2.70%
EPS 9.41 9.11 8.43 8.78 9.39 7.75 7.44 17.00%
DPS 3.95 3.92 3.92 3.92 3.92 0.99 0.99 152.19%
NAPS 0.5132 0.4863 0.487 0.4638 0.4448 0.4231 0.4184 14.62%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 - -
Price 3.28 2.92 2.83 2.78 2.82 2.87 0.00 -
P/RPS 1.08 0.96 0.97 0.94 0.93 0.95 0.00 -
P/EPS 6.88 6.28 6.58 6.20 5.88 7.26 0.00 -
EY 14.52 15.93 15.20 16.12 17.00 13.78 0.00 -
DY 6.10 6.85 7.07 7.19 7.09 1.76 0.00 -
P/NAPS 1.26 1.18 1.14 1.17 1.24 1.33 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 22/05/03 27/02/03 28/11/02 29/08/02 30/05/02 28/02/02 -
Price 4.30 3.04 2.93 2.95 2.78 2.89 0.00 -
P/RPS 1.42 1.00 1.01 1.00 0.92 0.96 0.00 -
P/EPS 9.03 6.54 6.81 6.58 5.80 7.31 0.00 -
EY 11.08 15.30 14.68 15.19 17.25 13.69 0.00 -
DY 4.65 6.58 6.83 6.78 7.19 1.75 0.00 -
P/NAPS 1.66 1.22 1.18 1.25 1.22 1.34 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