[HUMEIND] QoQ TTM Result on 30-Jun-2004 [#4]

Stock
[HUMEIND] HUME CEMENT INDUSTRIES BERHAD
Announcement Date
18-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 6.78%
YoY- -96.72%
Quarter Report
Latest QR
Upcoming QR
HUMEIND's Result
HUMEIND's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 100,712 89,398 75,567 49,328 30,393 43,680 68,888 28.78%
PBT 9,348 8,315 9,214 8,245 8,238 200,547 203,277 -87.14%
Tax -2,257 -1,649 -1,867 -1,677 -2,087 -5,304 -6,584 -50.98%
NP 7,091 6,666 7,347 6,568 6,151 195,243 196,693 -89.06%
-
NP to SH 7,091 6,666 7,347 6,568 6,151 195,243 196,693 -89.06%
-
Tax Rate 24.14% 19.83% 20.26% 20.34% 25.33% 2.64% 3.24% -
Total Cost 93,621 82,732 68,220 42,760 24,242 -151,563 -127,805 -
-
Net Worth 31,078 28,678 30,432 28,028 29,167 29,849 315,602 -78.64%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 7,455 6,829 9,938 6,212 6,212 3,109 11,113 -23.34%
Div Payout % 105.14% 102.45% 135.27% 94.58% 101.00% 1.59% 5.65% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 31,078 28,678 30,432 28,028 29,167 29,849 315,602 -78.64%
NOSH 62,156 62,343 62,106 62,284 62,058 62,185 62,248 -0.09%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 7.04% 7.46% 9.72% 13.31% 20.24% 446.98% 285.53% -
ROE 22.82% 23.24% 24.14% 23.43% 21.09% 654.10% 62.32% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 162.03 143.40 121.67 79.20 48.97 70.24 110.67 28.90%
EPS 11.41 10.69 11.83 10.55 9.91 313.97 315.98 -89.05%
DPS 12.00 11.00 16.00 10.00 10.00 5.00 18.00 -23.66%
NAPS 0.50 0.46 0.49 0.45 0.47 0.48 5.07 -78.62%
Adjusted Per Share Value based on latest NOSH - 62,284
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 13.88 12.32 10.42 6.80 4.19 6.02 9.50 28.72%
EPS 0.98 0.92 1.01 0.91 0.85 26.91 27.11 -89.04%
DPS 1.03 0.94 1.37 0.86 0.86 0.43 1.53 -23.16%
NAPS 0.0428 0.0395 0.0419 0.0386 0.0402 0.0411 0.435 -78.65%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.52 1.70 1.73 1.98 2.24 2.38 5.40 -
P/RPS 0.94 1.19 1.42 2.50 4.57 3.39 4.88 -66.61%
P/EPS 13.32 15.90 14.62 18.78 22.60 0.76 1.71 292.46%
EY 7.51 6.29 6.84 5.33 4.42 131.92 58.51 -74.52%
DY 7.89 6.47 9.25 5.05 4.46 2.10 3.33 77.63%
P/NAPS 3.04 3.70 3.53 4.40 4.77 4.96 1.07 100.47%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 18/05/05 22/02/05 04/01/05 18/08/04 10/05/04 17/02/04 18/11/03 -
Price 1.10 1.59 1.69 1.83 2.02 2.26 5.80 -
P/RPS 0.68 1.11 1.39 2.31 4.12 3.22 5.24 -74.33%
P/EPS 9.64 14.87 14.29 17.35 20.38 0.72 1.84 201.34%
EY 10.37 6.72 7.00 5.76 4.91 138.92 54.48 -66.87%
DY 10.91 6.92 9.47 5.46 4.95 2.21 3.10 131.19%
P/NAPS 2.20 3.46 3.45 4.07 4.30 4.71 1.14 54.94%

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