[HUMEIND] QoQ Annualized Quarter Result on 31-Mar-2002 [#3]

Stock
[HUMEIND] HUME CEMENT INDUSTRIES BERHAD
Announcement Date
22-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- -1.8%
YoY- 27.37%
Quarter Report
Latest QR
Upcoming QR
HUMEIND's Result
HUMEIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 165,202 170,184 117,444 173,870 171,232 180,860 156,412 3.70%
PBT 25,798 30,548 37,908 35,180 35,634 39,212 29,118 -7.73%
Tax -8,544 -9,352 -6,720 -6,101 -6,022 -6,540 -5,330 36.85%
NP 17,254 21,196 31,188 29,078 29,612 32,672 23,788 -19.22%
-
NP to SH 17,254 21,196 31,188 29,078 29,612 32,672 23,788 -19.22%
-
Tax Rate 33.12% 30.61% 17.73% 17.34% 16.90% 16.68% 18.30% -
Total Cost 147,948 148,988 86,256 144,792 141,620 148,188 132,624 7.54%
-
Net Worth 129,682 125,990 120,189 110,330 111,317 110,145 101,948 17.34%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 22,231 - 13,686 18,221 - - 11,343 56.41%
Div Payout % 128.85% - 43.89% 62.66% - - 47.69% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 129,682 125,990 120,189 110,330 111,317 110,145 101,948 17.34%
NOSH 61,753 61,759 61,321 61,226 61,156 61,137 61,120 0.68%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 10.44% 12.45% 26.56% 16.72% 17.29% 18.06% 15.21% -
ROE 13.30% 16.82% 25.95% 26.36% 26.60% 29.66% 23.33% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 267.52 275.56 191.52 283.98 279.99 295.82 255.91 2.99%
EPS 27.94 34.32 50.86 47.49 48.42 53.44 38.92 -19.77%
DPS 36.00 0.00 22.32 29.76 0.00 0.00 18.56 55.34%
NAPS 2.10 2.04 1.96 1.802 1.8202 1.8016 1.668 16.54%
Adjusted Per Share Value based on latest NOSH - 61,268
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 22.77 23.46 16.19 23.97 23.60 24.93 21.56 3.69%
EPS 2.38 2.92 4.30 4.01 4.08 4.50 3.28 -19.20%
DPS 3.06 0.00 1.89 2.51 0.00 0.00 1.56 56.50%
NAPS 0.1788 0.1737 0.1657 0.1521 0.1534 0.1518 0.1405 17.38%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 4.32 4.72 4.70 4.56 3.10 2.60 2.91 -
P/RPS 1.61 1.71 2.45 1.61 1.11 0.88 1.14 25.79%
P/EPS 15.46 13.75 9.24 9.60 6.40 4.87 7.48 62.04%
EY 6.47 7.27 10.82 10.42 15.62 20.55 13.37 -38.28%
DY 8.33 0.00 4.75 6.53 0.00 0.00 6.38 19.40%
P/NAPS 2.06 2.31 2.40 2.53 1.70 1.44 1.74 11.87%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 24/02/03 05/11/02 22/08/02 22/05/02 04/02/02 27/11/01 28/08/01 -
Price 4.36 4.68 4.88 5.00 3.72 3.06 3.00 -
P/RPS 1.63 1.70 2.55 1.76 1.33 1.03 1.17 24.66%
P/EPS 15.60 13.64 9.59 10.53 7.68 5.73 7.71 59.76%
EY 6.41 7.33 10.42 9.50 13.02 17.46 12.97 -37.41%
DY 8.26 0.00 4.57 5.95 0.00 0.00 6.19 21.14%
P/NAPS 2.08 2.29 2.49 2.77 2.04 1.70 1.80 10.08%

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