[HUMEIND] QoQ Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[HUMEIND] HUME CEMENT INDUSTRIES BERHAD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -96.91%
YoY- -70.75%
Quarter Report
Latest QR
Upcoming QR
HUMEIND's Result
HUMEIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 49,328 40,524 29,694 0 111,434 148,578 165,202 -55.35%
PBT 8,245 8,232 9,360 8,592 208,767 275,604 25,798 -53.28%
Tax -1,677 -1,692 -2,504 -2,392 -8,324 -10,008 -8,544 -66.25%
NP 6,568 6,540 6,856 6,200 200,443 265,596 17,254 -47.50%
-
NP to SH 6,568 6,540 6,856 6,200 200,443 265,596 17,254 -47.50%
-
Tax Rate 20.34% 20.55% 26.75% 27.84% 3.99% 3.63% 33.12% -
Total Cost 42,760 33,984 22,838 -6,200 -89,009 -117,017 147,948 -56.31%
-
Net Worth 27,988 29,218 29,862 315,602 312,795 311,555 129,682 -64.05%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 6,219 8,288 6,221 - 8,027 10,703 22,231 -57.25%
Div Payout % 94.70% 126.74% 90.74% - 4.00% 4.03% 128.85% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 27,988 29,218 29,862 315,602 312,795 311,555 129,682 -64.05%
NOSH 62,196 62,167 62,214 62,248 61,939 61,939 61,753 0.47%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 13.31% 16.14% 23.09% 0.00% 179.88% 178.76% 10.44% -
ROE 23.47% 22.38% 22.96% 1.96% 64.08% 85.25% 13.30% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 79.31 65.19 47.73 0.00 179.91 239.88 267.52 -55.57%
EPS 10.56 10.52 11.02 9.96 323.61 428.80 27.94 -47.75%
DPS 10.00 13.33 10.00 0.00 12.96 17.28 36.00 -57.46%
NAPS 0.45 0.47 0.48 5.07 5.05 5.03 2.10 -64.22%
Adjusted Per Share Value based on latest NOSH - 62,248
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 6.80 5.59 4.09 0.00 15.36 20.48 22.77 -55.35%
EPS 0.91 0.90 0.95 0.85 27.63 36.61 2.38 -47.35%
DPS 0.86 1.14 0.86 0.00 1.11 1.48 3.06 -57.12%
NAPS 0.0386 0.0403 0.0412 0.435 0.4312 0.4294 0.1788 -64.04%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.98 2.24 2.38 5.40 5.45 4.70 4.32 -
P/RPS 2.50 3.44 4.99 0.00 3.03 1.96 1.61 34.12%
P/EPS 18.75 21.29 21.60 54.22 1.68 1.10 15.46 13.73%
EY 5.33 4.70 4.63 1.84 59.38 91.23 6.47 -12.13%
DY 5.05 5.95 4.20 0.00 2.38 3.68 8.33 -28.39%
P/NAPS 4.40 4.77 4.96 1.07 1.08 0.93 2.06 65.92%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 18/08/04 10/05/04 17/02/04 18/11/03 27/08/03 21/05/03 24/02/03 -
Price 1.83 2.02 2.26 5.80 5.40 5.10 4.36 -
P/RPS 2.31 3.10 4.74 0.00 3.00 2.13 1.63 26.19%
P/EPS 17.33 19.20 20.51 58.23 1.67 1.19 15.60 7.26%
EY 5.77 5.21 4.88 1.72 59.93 84.08 6.41 -6.77%
DY 5.46 6.60 4.42 0.00 2.40 3.39 8.26 -24.13%
P/NAPS 4.07 4.30 4.71 1.14 1.07 1.01 2.08 56.50%

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