[HUMEIND] QoQ Annualized Quarter Result on 30-Sep-2002 [#1]

Stock
[HUMEIND] HUME CEMENT INDUSTRIES BERHAD
Announcement Date
05-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -32.04%
YoY- -35.12%
Quarter Report
Latest QR
Upcoming QR
HUMEIND's Result
HUMEIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 111,434 148,578 165,202 170,184 117,444 173,870 171,232 -24.96%
PBT 208,767 275,604 25,798 30,548 37,908 35,180 35,634 226.04%
Tax -8,324 -10,008 -8,544 -9,352 -6,720 -6,101 -6,022 24.16%
NP 200,443 265,596 17,254 21,196 31,188 29,078 29,612 259.08%
-
NP to SH 200,443 265,596 17,254 21,196 31,188 29,078 29,612 259.08%
-
Tax Rate 3.99% 3.63% 33.12% 30.61% 17.73% 17.34% 16.90% -
Total Cost -89,009 -117,017 147,948 148,988 86,256 144,792 141,620 -
-
Net Worth 312,795 311,555 129,682 125,990 120,189 110,330 111,317 99.50%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 8,027 10,703 22,231 - 13,686 18,221 - -
Div Payout % 4.00% 4.03% 128.85% - 43.89% 62.66% - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 312,795 311,555 129,682 125,990 120,189 110,330 111,317 99.50%
NOSH 61,939 61,939 61,753 61,759 61,321 61,226 61,156 0.85%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 179.88% 178.76% 10.44% 12.45% 26.56% 16.72% 17.29% -
ROE 64.08% 85.25% 13.30% 16.82% 25.95% 26.36% 26.60% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 179.91 239.88 267.52 275.56 191.52 283.98 279.99 -25.59%
EPS 323.61 428.80 27.94 34.32 50.86 47.49 48.42 256.04%
DPS 12.96 17.28 36.00 0.00 22.32 29.76 0.00 -
NAPS 5.05 5.03 2.10 2.04 1.96 1.802 1.8202 97.81%
Adjusted Per Share Value based on latest NOSH - 61,759
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 15.36 20.48 22.77 23.46 16.19 23.97 23.60 -24.95%
EPS 27.63 36.61 2.38 2.92 4.30 4.01 4.08 259.19%
DPS 1.11 1.48 3.06 0.00 1.89 2.51 0.00 -
NAPS 0.4312 0.4294 0.1788 0.1737 0.1657 0.1521 0.1534 99.55%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 5.45 4.70 4.32 4.72 4.70 4.56 3.10 -
P/RPS 3.03 1.96 1.61 1.71 2.45 1.61 1.11 95.67%
P/EPS 1.68 1.10 15.46 13.75 9.24 9.60 6.40 -59.10%
EY 59.38 91.23 6.47 7.27 10.82 10.42 15.62 144.17%
DY 2.38 3.68 8.33 0.00 4.75 6.53 0.00 -
P/NAPS 1.08 0.93 2.06 2.31 2.40 2.53 1.70 -26.16%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 21/05/03 24/02/03 05/11/02 22/08/02 22/05/02 04/02/02 -
Price 5.40 5.10 4.36 4.68 4.88 5.00 3.72 -
P/RPS 3.00 2.13 1.63 1.70 2.55 1.76 1.33 72.25%
P/EPS 1.67 1.19 15.60 13.64 9.59 10.53 7.68 -63.94%
EY 59.93 84.08 6.41 7.33 10.42 9.50 13.02 177.48%
DY 2.40 3.39 8.26 0.00 4.57 5.95 0.00 -
P/NAPS 1.07 1.01 2.08 2.29 2.49 2.77 2.04 -35.03%

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