[YTLCMT] QoQ TTM Result on 31-Mar-2002 [#3]

Stock
[YTLCMT] YTL CEMENT BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 4.18%
YoY- -15.97%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 404,637 409,614 422,639 420,366 409,598 399,246 379,380 4.37%
PBT 74,480 76,878 79,926 71,017 70,088 68,585 66,782 7.52%
Tax -14,581 -14,491 -13,140 -15,934 -17,217 -15,474 -14,105 2.23%
NP 59,899 62,387 66,786 55,083 52,871 53,111 52,677 8.91%
-
NP to SH 59,899 62,387 66,786 55,083 52,871 53,111 52,677 8.91%
-
Tax Rate 19.58% 18.85% 16.44% 22.44% 24.56% 22.56% 21.12% -
Total Cost 344,738 347,227 355,853 365,283 356,727 346,135 326,703 3.63%
-
Net Worth 346,196 329,746 316,205 300,794 297,442 211,115 261,001 20.65%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 27,859 27,859 27,859 7,035 7,035 7,035 7,035 149.67%
Div Payout % 46.51% 44.66% 41.71% 12.77% 13.31% 13.25% 13.36% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 346,196 329,746 316,205 300,794 297,442 211,115 261,001 20.65%
NOSH 139,258 139,192 139,297 139,256 139,644 70,371 70,350 57.45%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 14.80% 15.23% 15.80% 13.10% 12.91% 13.30% 13.89% -
ROE 17.30% 18.92% 21.12% 18.31% 17.78% 25.16% 20.18% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 290.57 294.28 303.41 301.86 293.32 567.34 539.27 -33.70%
EPS 43.01 44.82 47.94 39.55 37.86 75.47 74.88 -30.83%
DPS 20.00 20.00 20.00 5.05 5.04 10.00 10.00 58.53%
NAPS 2.486 2.369 2.27 2.16 2.13 3.00 3.71 -23.36%
Adjusted Per Share Value based on latest NOSH - 139,256
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 56.92 57.62 59.45 59.13 57.62 56.16 53.37 4.37%
EPS 8.43 8.78 9.39 7.75 7.44 7.47 7.41 8.95%
DPS 3.92 3.92 3.92 0.99 0.99 0.99 0.99 149.65%
NAPS 0.487 0.4638 0.4448 0.4231 0.4184 0.297 0.3671 20.67%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 - - - -
Price 2.83 2.78 2.82 2.87 0.00 0.00 0.00 -
P/RPS 0.97 0.94 0.93 0.95 0.00 0.00 0.00 -
P/EPS 6.58 6.20 5.88 7.26 0.00 0.00 0.00 -
EY 15.20 16.12 17.00 13.78 0.00 0.00 0.00 -
DY 7.07 7.19 7.09 1.76 0.00 0.00 0.00 -
P/NAPS 1.14 1.17 1.24 1.33 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 28/11/02 29/08/02 30/05/02 28/02/02 29/11/01 30/08/01 -
Price 2.93 2.95 2.78 2.89 0.00 0.00 0.00 -
P/RPS 1.01 1.00 0.92 0.96 0.00 0.00 0.00 -
P/EPS 6.81 6.58 5.80 7.31 0.00 0.00 0.00 -
EY 14.68 15.19 17.25 13.69 0.00 0.00 0.00 -
DY 6.83 6.78 7.19 1.75 0.00 0.00 0.00 -
P/NAPS 1.18 1.25 1.22 1.34 0.00 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