[HUMEIND] QoQ TTM Result on 30-Sep-2002 [#1]

Stock
[HUMEIND] HUME CEMENT INDUSTRIES BERHAD
Announcement Date
05-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -9.2%
YoY- 10.38%
Quarter Report
Latest QR
Upcoming QR
HUMEIND's Result
HUMEIND's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 111,434 158,475 174,428 174,775 177,444 172,935 165,926 -23.36%
PBT 208,766 218,225 32,991 35,743 37,909 34,654 32,275 248.34%
Tax -8,324 -9,650 -7,982 -7,424 -6,721 -6,180 -5,699 28.82%
NP 200,442 208,575 25,009 28,319 31,188 28,474 26,576 286.01%
-
NP to SH 200,442 208,575 25,009 28,319 31,188 28,474 26,576 286.01%
-
Tax Rate 3.99% 4.42% 24.19% 20.77% 17.73% 17.83% 17.66% -
Total Cost -89,008 -50,100 149,419 146,456 146,256 144,461 139,350 -
-
Net Worth 314,615 311,555 129,662 125,990 119,891 110,406 111,256 100.35%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 11,113 11,113 19,274 8,160 8,160 8,160 9,170 13.70%
Div Payout % 5.54% 5.33% 77.07% 28.82% 26.17% 28.66% 34.51% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 314,615 311,555 129,662 125,990 119,891 110,406 111,256 100.35%
NOSH 62,300 61,939 61,743 61,759 61,300 61,268 61,123 1.28%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 179.88% 131.61% 14.34% 16.20% 17.58% 16.47% 16.02% -
ROE 63.71% 66.95% 19.29% 22.48% 26.01% 25.79% 23.89% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 178.87 255.85 282.50 282.99 289.47 282.26 271.46 -24.33%
EPS 321.74 336.74 40.50 45.85 50.88 46.47 43.48 281.12%
DPS 18.00 18.00 31.32 13.32 13.32 13.32 15.00 12.96%
NAPS 5.05 5.03 2.10 2.04 1.9558 1.802 1.8202 97.81%
Adjusted Per Share Value based on latest NOSH - 61,759
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 15.36 21.84 24.04 24.09 24.46 23.84 22.87 -23.36%
EPS 27.63 28.75 3.45 3.90 4.30 3.92 3.66 286.25%
DPS 1.53 1.53 2.66 1.12 1.12 1.12 1.26 13.85%
NAPS 0.4337 0.4294 0.1787 0.1737 0.1653 0.1522 0.1534 100.32%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 5.45 4.70 4.32 4.72 4.70 4.56 3.10 -
P/RPS 3.05 1.84 1.53 1.67 1.62 1.62 1.14 93.06%
P/EPS 1.69 1.40 10.67 10.29 9.24 9.81 7.13 -61.80%
EY 59.03 71.65 9.38 9.71 10.82 10.19 14.03 161.30%
DY 3.30 3.83 7.25 2.82 2.83 2.92 4.84 -22.58%
P/NAPS 1.08 0.93 2.06 2.31 2.40 2.53 1.70 -26.16%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 21/05/03 24/02/03 05/11/02 22/08/02 22/05/02 04/02/02 -
Price 5.40 5.10 4.36 4.68 4.88 5.00 3.72 -
P/RPS 3.02 1.99 1.54 1.65 1.69 1.77 1.37 69.62%
P/EPS 1.68 1.51 10.76 10.21 9.59 10.76 8.56 -66.32%
EY 59.58 66.03 9.29 9.80 10.43 9.29 11.69 197.04%
DY 3.33 3.53 7.18 2.85 2.73 2.66 4.03 -11.97%
P/NAPS 1.07 1.01 2.08 2.29 2.50 2.77 2.04 -35.03%

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