[HUMEIND] QoQ Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[HUMEIND] HUME CEMENT INDUSTRIES BERHAD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -24.3%
YoY- 2.86%
Quarter Report
Latest QR
Upcoming QR
HUMEIND's Result
HUMEIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 96,336 109,107 109,036 109,834 104,956 49,328 40,524 78.02%
PBT 9,276 9,877 9,702 9,500 12,468 8,245 8,232 8.27%
Tax -2,092 -2,050 -2,465 -2,448 -3,152 -1,677 -1,692 15.18%
NP 7,184 7,827 7,237 7,052 9,316 6,568 6,540 6.45%
-
NP to SH 7,184 7,827 7,237 7,052 9,316 6,568 6,540 6.45%
-
Tax Rate 22.55% 20.76% 25.41% 25.77% 25.28% 20.34% 20.55% -
Total Cost 89,152 101,280 101,798 102,782 95,640 42,760 33,984 90.10%
-
Net Worth 31,694 29,840 31,088 28,605 30,432 27,988 29,218 5.56%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 18,643 7,460 9,948 7,462 14,905 6,219 8,288 71.59%
Div Payout % 259.52% 95.31% 137.46% 105.82% 160.00% 94.70% 126.74% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 31,694 29,840 31,088 28,605 30,432 27,988 29,218 5.56%
NOSH 62,145 62,168 62,176 62,186 62,106 62,196 62,167 -0.02%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 7.46% 7.17% 6.64% 6.42% 8.88% 13.31% 16.14% -
ROE 22.67% 26.23% 23.28% 24.65% 30.61% 23.47% 22.38% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 155.02 175.50 175.37 176.62 168.99 79.31 65.19 78.06%
EPS 11.56 12.59 11.64 11.34 15.00 10.56 10.52 6.48%
DPS 30.00 12.00 16.00 12.00 24.00 10.00 13.33 71.65%
NAPS 0.51 0.48 0.50 0.46 0.49 0.45 0.47 5.59%
Adjusted Per Share Value based on latest NOSH - 62,343
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 13.28 15.04 15.03 15.14 14.47 6.80 5.59 77.94%
EPS 0.99 1.08 1.00 0.97 1.28 0.91 0.90 6.55%
DPS 2.57 1.03 1.37 1.03 2.05 0.86 1.14 71.84%
NAPS 0.0437 0.0411 0.0429 0.0394 0.0419 0.0386 0.0403 5.54%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.16 1.21 1.52 1.70 1.73 1.98 2.24 -
P/RPS 0.75 0.69 0.87 0.96 1.02 2.50 3.44 -63.74%
P/EPS 10.03 9.61 13.06 14.99 11.53 18.75 21.29 -39.42%
EY 9.97 10.40 7.66 6.67 8.67 5.33 4.70 65.01%
DY 25.86 9.92 10.53 7.06 13.87 5.05 5.95 166.08%
P/NAPS 2.27 2.52 3.04 3.70 3.53 4.40 4.77 -39.01%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 22/11/05 16/08/05 18/05/05 22/02/05 04/01/05 18/08/04 10/05/04 -
Price 1.30 1.26 1.10 1.59 1.69 1.83 2.02 -
P/RPS 0.84 0.72 0.63 0.90 1.00 2.31 3.10 -58.09%
P/EPS 11.25 10.01 9.45 14.02 11.27 17.33 19.20 -29.95%
EY 8.89 9.99 10.58 7.13 8.88 5.77 5.21 42.74%
DY 23.08 9.52 14.55 7.55 14.20 5.46 6.60 130.21%
P/NAPS 2.55 2.63 2.20 3.46 3.45 4.07 4.30 -29.39%

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