[HUMEIND] QoQ Cumulative Quarter Result on 31-Mar-2003 [#3]

Stock
[HUMEIND] HUME CEMENT INDUSTRIES BERHAD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 2209.0%
YoY- 813.37%
Quarter Report
Latest QR
Upcoming QR
HUMEIND's Result
HUMEIND's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 14,847 0 111,434 111,434 82,601 42,546 117,444 -74.71%
PBT 4,680 2,148 208,767 206,703 12,899 7,637 37,908 -75.11%
Tax -1,252 -598 -8,324 -7,506 -4,272 -2,338 -6,720 -67.27%
NP 3,428 1,550 200,443 199,197 8,627 5,299 31,188 -76.96%
-
NP to SH 3,428 1,550 200,443 199,197 8,627 5,299 31,188 -76.96%
-
Tax Rate 26.75% 27.84% 3.99% 3.63% 33.12% 30.61% 17.73% -
Total Cost 11,419 -1,550 -89,009 -87,763 73,974 37,247 86,256 -73.92%
-
Net Worth 29,862 315,602 312,795 311,555 129,682 125,990 120,189 -60.37%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 3,110 - 8,027 8,027 11,115 - 13,686 -62.66%
Div Payout % 90.74% - 4.00% 4.03% 128.85% - 43.89% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 29,862 315,602 312,795 311,555 129,682 125,990 120,189 -60.37%
NOSH 62,214 62,248 61,939 61,939 61,753 61,759 61,321 0.96%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 23.09% 0.00% 179.88% 178.76% 10.44% 12.45% 26.56% -
ROE 11.48% 0.49% 64.08% 63.94% 6.65% 4.21% 25.95% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 23.86 0.00 179.91 179.91 133.76 68.89 191.52 -74.96%
EPS 5.51 2.49 323.61 321.60 13.97 8.58 50.86 -77.18%
DPS 5.00 0.00 12.96 12.96 18.00 0.00 22.32 -63.01%
NAPS 0.48 5.07 5.05 5.03 2.10 2.04 1.96 -60.75%
Adjusted Per Share Value based on latest NOSH - 61,939
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 2.05 0.00 15.36 15.36 11.39 5.86 16.19 -74.68%
EPS 0.47 0.21 27.63 27.46 1.19 0.73 4.30 -77.04%
DPS 0.43 0.00 1.11 1.11 1.53 0.00 1.89 -62.63%
NAPS 0.0412 0.435 0.4312 0.4294 0.1788 0.1737 0.1657 -60.35%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.38 5.40 5.45 4.70 4.32 4.72 4.70 -
P/RPS 9.97 0.00 3.03 2.61 3.23 6.85 2.45 154.23%
P/EPS 43.19 216.87 1.68 1.46 30.92 55.01 9.24 178.77%
EY 2.32 0.46 59.38 68.43 3.23 1.82 10.82 -64.07%
DY 2.10 0.00 2.38 2.76 4.17 0.00 4.75 -41.87%
P/NAPS 4.96 1.07 1.08 0.93 2.06 2.31 2.40 62.03%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 17/02/04 18/11/03 27/08/03 21/05/03 24/02/03 05/11/02 22/08/02 -
Price 2.26 5.80 5.40 5.10 4.36 4.68 4.88 -
P/RPS 9.47 0.00 3.00 2.83 3.26 6.79 2.55 139.24%
P/EPS 41.02 232.93 1.67 1.59 31.21 54.55 9.59 162.80%
EY 2.44 0.43 59.93 63.06 3.20 1.83 10.42 -61.90%
DY 2.21 0.00 2.40 2.54 4.13 0.00 4.57 -38.30%
P/NAPS 4.71 1.14 1.07 1.01 2.08 2.29 2.49 52.77%

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