[HUMEIND] QoQ Cumulative 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- 51.4%
YoY- 2.86%
Quarter Report
Latest QR
Upcoming QR
HUMEIND's Result
HUMEIND's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 24,084 109,107 81,777 54,917 26,239 49,328 30,393 -14.35%
PBT 2,319 9,877 7,277 4,750 3,117 8,245 6,174 -47.91%
Tax -523 -2,050 -1,849 -1,224 -788 -1,677 -1,269 -44.58%
NP 1,796 7,827 5,428 3,526 2,329 6,568 4,905 -48.78%
-
NP to SH 1,796 7,827 5,428 3,526 2,329 6,568 4,905 -48.78%
-
Tax Rate 22.55% 20.76% 25.41% 25.77% 25.28% 20.34% 20.55% -
Total Cost 22,288 101,280 76,349 51,391 23,910 42,760 25,488 -8.54%
-
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 4,660 7,460 7,461 3,731 3,726 6,219 6,216 -17.46%
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 5.67% 26.23% 17.46% 12.33% 7.65% 23.47% 16.79% -
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 38.75 175.50 131.52 88.31 42.25 79.31 48.89 -14.34%
EPS 2.89 12.59 8.73 5.67 3.75 10.56 7.89 -48.77%
DPS 7.50 12.00 12.00 6.00 6.00 10.00 10.00 -17.43%
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 3.32 15.04 11.27 7.57 3.62 6.80 4.19 -14.35%
EPS 0.25 1.08 0.75 0.49 0.32 0.91 0.68 -48.64%
DPS 0.64 1.03 1.03 0.51 0.51 0.86 0.86 -17.86%
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 2.99 0.69 1.16 1.93 4.09 2.50 4.58 -24.72%
P/EPS 40.14 9.61 17.41 29.98 46.13 18.75 28.39 25.94%
EY 2.49 10.40 5.74 3.34 2.17 5.33 3.52 -20.59%
DY 6.47 9.92 7.89 3.53 3.47 5.05 4.46 28.11%
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 3.35 0.72 0.84 1.80 4.00 2.31 4.13 -13.01%
P/EPS 44.98 10.01 12.60 28.04 45.07 17.33 25.60 45.55%
EY 2.22 9.99 7.94 3.57 2.22 5.77 3.91 -31.40%
DY 5.77 9.52 10.91 3.77 3.55 5.46 4.95 10.74%
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