[YTLCMT] YoY Cumulative Quarter Result on 31-Dec-2002 [#2]

Stock
[YTLCMT] YTL CEMENT BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 114.32%
YoY- -18.71%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 501,431 290,092 238,566 190,712 208,714 178,496 112,083 -1.58%
PBT 81,027 60,104 48,168 36,378 41,823 38,517 4,777 -2.96%
Tax -5,789 -6,762 -8,196 -6,457 -5,016 -1,904 -2,130 -1.05%
NP 75,238 53,342 39,972 29,921 36,807 36,613 2,647 -3.49%
-
NP to SH 72,557 53,342 39,972 29,921 36,807 36,613 2,647 -3.45%
-
Tax Rate 7.14% 11.25% 17.02% 17.75% 11.99% 4.94% 44.59% -
Total Cost 426,193 236,750 198,594 160,791 171,907 141,883 109,436 -1.43%
-
Net Worth 1,263,459 546,515 408,644 346,131 297,755 259,853 208,140 -1.89%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 1,263,459 546,515 408,644 346,131 297,755 259,853 208,140 -1.89%
NOSH 483,713 369,916 143,939 139,232 139,791 75,319 75,413 -1.95%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 15.00% 18.39% 16.76% 15.69% 17.64% 20.51% 2.36% -
ROE 5.74% 9.76% 9.78% 8.64% 12.36% 14.09% 1.27% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 103.66 78.42 165.74 136.97 149.30 236.98 148.63 0.38%
EPS 15.00 14.42 27.77 21.49 26.33 48.61 3.51 -1.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.612 1.4774 2.839 2.486 2.13 3.45 2.76 0.05%
Adjusted Per Share Value based on latest NOSH - 139,258
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 70.53 40.81 33.56 26.83 29.36 25.11 15.77 -1.57%
EPS 10.21 7.50 5.62 4.21 5.18 5.15 0.37 -3.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7772 0.7688 0.5748 0.4869 0.4188 0.3655 0.2928 -1.89%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 - - - -
Price 2.30 2.55 5.00 2.83 0.00 0.00 0.00 -
P/RPS 2.22 3.25 3.02 2.07 0.00 0.00 0.00 -100.00%
P/EPS 15.33 17.68 18.01 13.17 0.00 0.00 0.00 -100.00%
EY 6.52 5.65 5.55 7.59 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.73 1.76 1.14 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 23/02/06 25/02/05 26/02/04 27/02/03 28/02/02 27/02/01 31/03/00 -
Price 2.40 2.82 4.96 2.93 0.00 0.00 0.00 -
P/RPS 2.32 3.60 2.99 2.14 0.00 0.00 0.00 -100.00%
P/EPS 16.00 19.56 17.86 13.63 0.00 0.00 0.00 -100.00%
EY 6.25 5.11 5.60 7.33 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.91 1.75 1.18 0.00 0.00 0.00 -100.00%

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