[YTLCMT] YoY Annualized 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- 1.2%
YoY- 0.08%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 1,061,946 677,065 513,264 426,298 421,168 379,380 243,605 27.79%
PBT 158,134 75,374 100,887 80,707 80,331 66,782 20,537 40.50%
Tax -2,282 -19,472 -15,826 -13,777 -13,454 -14,105 -3,354 -6.21%
NP 155,852 55,902 85,061 66,930 66,877 52,677 17,183 44.38%
-
NP to SH 138,027 55,902 85,061 66,930 66,877 52,677 17,183 41.49%
-
Tax Rate 1.44% 25.83% 15.69% 17.07% 16.75% 21.12% 16.33% -
Total Cost 906,094 621,163 428,203 359,368 354,291 326,703 226,422 25.98%
-
Net Worth 1,135,395 605,854 272,808 364,799 316,734 272,308 223,084 31.13%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 48,417 44,319 18,048 28,137 27,906 7,339 - -
Div Payout % 35.08% 79.28% 21.22% 42.04% 41.73% 13.93% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 1,135,395 605,854 272,808 364,799 316,734 272,308 223,084 31.13%
NOSH 484,177 443,199 383,268 140,686 139,530 73,398 75,366 36.32%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 14.68% 8.26% 16.57% 15.70% 15.88% 13.89% 7.05% -
ROE 12.16% 9.23% 31.18% 18.35% 21.11% 19.34% 7.70% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 219.33 152.77 284.37 303.01 301.85 516.88 323.23 -6.25%
EPS 20.86 12.72 27.52 48.03 47.93 35.89 22.80 -1.47%
DPS 10.00 10.00 10.00 20.00 20.00 10.00 0.00 -
NAPS 2.345 1.367 1.5115 2.593 2.27 3.71 2.96 -3.80%
Adjusted Per Share Value based on latest NOSH - 140,483
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 149.38 95.24 72.20 59.97 59.24 53.37 34.27 27.79%
EPS 19.42 7.86 11.97 9.41 9.41 7.41 2.42 41.47%
DPS 6.81 6.23 2.54 3.96 3.93 1.03 0.00 -
NAPS 1.5971 0.8522 0.3837 0.5131 0.4455 0.383 0.3138 31.13%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 - - -
Price 2.34 2.21 4.76 3.28 2.82 0.00 0.00 -
P/RPS 1.07 1.45 1.67 1.08 0.93 0.00 0.00 -
P/EPS 8.21 17.52 10.10 6.89 5.88 0.00 0.00 -
EY 12.18 5.71 9.90 14.50 17.00 0.00 0.00 -
DY 4.27 4.52 2.10 6.10 7.09 0.00 0.00 -
P/NAPS 1.00 1.62 3.15 1.26 1.24 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 24/08/06 26/08/05 26/08/04 28/08/03 29/08/02 30/08/01 29/08/00 -
Price 2.42 2.15 2.33 4.30 2.78 0.00 0.00 -
P/RPS 1.10 1.41 0.82 1.42 0.92 0.00 0.00 -
P/EPS 8.49 17.05 4.94 9.04 5.80 0.00 0.00 -
EY 11.78 5.87 20.23 11.06 17.24 0.00 0.00 -
DY 4.13 4.65 4.29 4.65 7.19 0.00 0.00 -
P/NAPS 1.03 1.57 1.54 1.66 1.22 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