[YTLCMT] YoY 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
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 780,791 540,214 461,403 409,614 399,246 277,303 54,915 -2.78%
PBT 81,795 112,766 89,680 76,878 68,585 35,259 4,377 -3.06%
Tax -8,683 -15,378 -14,085 -14,491 -15,474 -988 -863 -2.42%
NP 73,112 97,388 75,595 62,387 53,111 34,271 3,514 -3.17%
-
NP to SH 70,766 97,388 75,595 62,387 53,111 31,595 3,514 -3.14%
-
Tax Rate 10.62% 13.64% 15.71% 18.85% 22.56% 2.80% 19.72% -
Total Cost 707,679 442,826 385,808 347,227 346,135 243,032 51,401 -2.74%
-
Net Worth 740,906 581,994 281,780 329,746 211,115 241,123 207,243 -1.34%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 48,677 18,048 28,096 27,859 7,035 - - -100.00%
Div Payout % 68.79% 18.53% 37.17% 44.66% 13.25% - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 740,906 581,994 281,780 329,746 211,115 241,123 207,243 -1.34%
NOSH 483,305 362,207 140,890 139,192 70,371 75,350 74,765 -1.96%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 9.36% 18.03% 16.38% 15.23% 13.30% 12.36% 6.40% -
ROE 9.55% 16.73% 26.83% 18.92% 25.16% 13.10% 1.70% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 161.55 149.14 327.49 294.28 567.34 368.02 73.45 -0.83%
EPS 14.64 26.89 53.66 44.82 75.47 41.93 4.70 -1.20%
DPS 10.07 4.98 20.00 20.00 10.00 0.00 0.00 -100.00%
NAPS 1.533 1.6068 2.00 2.369 3.00 3.20 2.7719 0.63%
Adjusted Per Share Value based on latest NOSH - 139,192
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 109.83 75.99 64.90 57.62 56.16 39.01 7.72 -2.78%
EPS 9.95 13.70 10.63 8.78 7.47 4.44 0.49 -3.15%
DPS 6.85 2.54 3.95 3.92 0.99 0.00 0.00 -100.00%
NAPS 1.0422 0.8187 0.3964 0.4638 0.297 0.3392 0.2915 -1.34%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 - - - -
Price 2.24 2.46 4.20 2.78 0.00 0.00 0.00 -
P/RPS 1.39 1.65 1.28 0.94 0.00 0.00 0.00 -100.00%
P/EPS 15.30 9.15 7.83 6.20 0.00 0.00 0.00 -100.00%
EY 6.54 10.93 12.78 16.12 0.00 0.00 0.00 -100.00%
DY 4.50 2.03 4.76 7.19 0.00 0.00 0.00 -100.00%
P/NAPS 1.46 1.53 2.10 1.17 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 24/11/05 26/11/04 20/11/03 28/11/02 29/11/01 29/11/00 - -
Price 2.35 2.55 4.96 2.95 0.00 0.00 0.00 -
P/RPS 1.45 1.71 1.51 1.00 0.00 0.00 0.00 -100.00%
P/EPS 16.05 9.48 9.24 6.58 0.00 0.00 0.00 -100.00%
EY 6.23 10.54 10.82 15.19 0.00 0.00 0.00 -100.00%
DY 4.29 1.95 4.03 6.78 0.00 0.00 0.00 -100.00%
P/NAPS 1.53 1.59 2.48 1.25 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