[YTLCMT] YoY TTM 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- -3.99%
YoY- 13.29%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 888,404 564,788 474,153 404,637 409,598 310,018 112,083 -2.17%
PBT 96,298 112,823 92,498 74,480 70,088 54,277 4,777 -3.14%
Tax -8,749 -14,392 -15,516 -14,581 -17,217 -1,319 -1,263 -2.03%
NP 87,549 98,431 76,982 59,899 52,871 52,958 3,514 -3.36%
-
NP to SH 84,868 98,431 76,982 59,899 52,871 51,149 2,647 -3.61%
-
Tax Rate 9.09% 12.76% 16.77% 19.58% 24.56% 2.43% 26.44% -
Total Cost 800,855 466,357 397,171 344,738 356,727 257,060 108,569 -2.10%
-
Net Worth 1,264,776 584,256 287,661 346,196 297,442 225,779 208,080 -1.90%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 48,677 18,048 28,096 27,859 7,035 - - -100.00%
Div Payout % 57.36% 18.34% 36.50% 46.51% 13.31% - - -
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 1,264,776 584,256 287,661 346,196 297,442 225,779 208,080 -1.90%
NOSH 484,217 395,462 143,830 139,258 139,644 75,259 75,391 -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 9.85% 17.43% 16.24% 14.80% 12.91% 17.08% 3.14% -
ROE 6.71% 16.85% 26.76% 17.30% 17.78% 22.65% 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 183.47 142.82 329.66 290.57 293.32 411.93 148.67 -0.22%
EPS 17.53 24.89 53.52 43.01 37.86 67.96 3.51 -1.69%
DPS 10.00 4.56 19.53 20.00 5.04 0.00 0.00 -100.00%
NAPS 2.612 1.4774 2.00 2.486 2.13 3.00 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 124.97 79.45 66.70 56.92 57.62 43.61 15.77 -2.17%
EPS 11.94 13.85 10.83 8.43 7.44 7.19 0.37 -3.62%
DPS 6.85 2.54 3.95 3.92 0.99 0.00 0.00 -100.00%
NAPS 1.7791 0.8218 0.4046 0.487 0.4184 0.3176 0.2927 -1.90%
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 1.25 1.79 1.52 0.97 0.00 0.00 0.00 -100.00%
P/EPS 13.12 10.25 9.34 6.58 0.00 0.00 0.00 -100.00%
EY 7.62 9.76 10.70 15.20 0.00 0.00 0.00 -100.00%
DY 4.35 1.79 3.91 7.07 0.00 0.00 0.00 -100.00%
P/NAPS 0.88 1.73 2.50 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 - -
Price 2.40 2.82 4.96 2.93 0.00 0.00 0.00 -
P/RPS 1.31 1.97 1.50 1.01 0.00 0.00 0.00 -100.00%
P/EPS 13.69 11.33 9.27 6.81 0.00 0.00 0.00 -100.00%
EY 7.30 8.83 10.79 14.68 0.00 0.00 0.00 -100.00%
DY 4.17 1.62 3.94 6.83 0.00 0.00 0.00 -100.00%
P/NAPS 0.92 1.91 2.48 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