[HUMEIND] QoQ TTM Result on 30-Jun-2005 [#4]

Stock
[HUMEIND] HUME CEMENT INDUSTRIES BERHAD
Announcement Date
16-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 10.38%
YoY- 19.17%
Quarter Report
Latest QR
Upcoming QR
HUMEIND's Result
HUMEIND's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 82,672 97,352 106,952 109,107 100,712 89,398 75,567 6.17%
PBT 5,929 8,328 9,079 9,877 9,348 8,315 9,214 -25.48%
Tax 349 -1,511 -1,785 -2,050 -2,257 -1,649 -1,867 -
NP 6,278 6,817 7,294 7,827 7,091 6,666 7,347 -9.96%
-
NP to SH 6,278 6,817 7,294 7,827 7,091 6,666 7,347 -9.96%
-
Tax Rate -5.89% 18.14% 19.66% 20.76% 24.14% 19.83% 20.26% -
Total Cost 76,394 90,535 99,658 101,280 93,621 82,732 68,220 7.84%
-
Net Worth 67,838 66,413 31,694 29,832 31,078 28,678 30,432 70.72%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 7,461 8,390 8,390 7,455 7,455 6,829 9,938 -17.41%
Div Payout % 118.85% 123.08% 115.03% 95.26% 105.14% 102.45% 135.27% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 67,838 66,413 31,694 29,832 31,078 28,678 30,432 70.72%
NOSH 62,237 62,068 62,145 62,150 62,156 62,343 62,106 0.14%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 7.59% 7.00% 6.82% 7.17% 7.04% 7.46% 9.72% -
ROE 9.25% 10.26% 23.01% 26.24% 22.82% 23.24% 24.14% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 132.83 156.84 172.10 175.55 162.03 143.40 121.67 6.03%
EPS 10.09 10.98 11.74 12.59 11.41 10.69 11.83 -10.07%
DPS 12.00 13.50 13.50 12.00 12.00 11.00 16.00 -17.46%
NAPS 1.09 1.07 0.51 0.48 0.50 0.46 0.49 70.48%
Adjusted Per Share Value based on latest NOSH - 62,150
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 11.40 13.42 14.74 15.04 13.88 12.32 10.42 6.18%
EPS 0.87 0.94 1.01 1.08 0.98 0.92 1.01 -9.47%
DPS 1.03 1.16 1.16 1.03 1.03 0.94 1.37 -17.33%
NAPS 0.0935 0.0915 0.0437 0.0411 0.0428 0.0395 0.0419 70.84%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.30 1.21 1.16 1.21 1.52 1.70 1.73 -
P/RPS 0.98 0.77 0.67 0.69 0.94 1.19 1.42 -21.92%
P/EPS 12.89 11.02 9.88 9.61 13.32 15.90 14.62 -8.06%
EY 7.76 9.08 10.12 10.41 7.51 6.29 6.84 8.78%
DY 9.23 11.16 11.64 9.92 7.89 6.47 9.25 -0.14%
P/NAPS 1.19 1.13 2.27 2.52 3.04 3.70 3.53 -51.59%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 16/02/06 22/11/05 16/08/05 18/05/05 22/02/05 04/01/05 -
Price 1.31 1.31 1.30 1.26 1.10 1.59 1.69 -
P/RPS 0.99 0.84 0.76 0.72 0.68 1.11 1.39 -20.26%
P/EPS 12.99 11.93 11.08 10.01 9.64 14.87 14.29 -6.16%
EY 7.70 8.38 9.03 9.99 10.37 6.72 7.00 6.56%
DY 9.16 10.31 10.38 9.52 10.91 6.92 9.47 -2.19%
P/NAPS 1.20 1.22 2.55 2.63 2.20 3.46 3.45 -50.57%

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