[HUMEIND] QoQ TTM Result on 30-Sep-2003 [#1]

Stock
[HUMEIND] HUME CEMENT INDUSTRIES BERHAD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -1.87%
YoY- 594.56%
Quarter Report
Latest QR
Upcoming QR
HUMEIND's Result
HUMEIND's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 49,328 30,393 43,680 68,888 111,434 158,475 174,428 -56.94%
PBT 8,245 8,238 200,547 203,277 208,766 218,225 32,991 -60.35%
Tax -1,677 -2,087 -5,304 -6,584 -8,324 -9,650 -7,982 -64.69%
NP 6,568 6,151 195,243 196,693 200,442 208,575 25,009 -59.02%
-
NP to SH 6,568 6,151 195,243 196,693 200,442 208,575 25,009 -59.02%
-
Tax Rate 20.34% 25.33% 2.64% 3.24% 3.99% 4.42% 24.19% -
Total Cost 42,760 24,242 -151,563 -127,805 -89,008 -50,100 149,419 -56.60%
-
Net Worth 28,028 29,167 29,849 315,602 314,615 311,555 129,662 -64.01%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 6,212 6,212 3,109 11,113 11,113 11,113 19,274 -53.02%
Div Payout % 94.58% 101.00% 1.59% 5.65% 5.54% 5.33% 77.07% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 28,028 29,167 29,849 315,602 314,615 311,555 129,662 -64.01%
NOSH 62,284 62,058 62,185 62,248 62,300 61,939 61,743 0.58%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 13.31% 20.24% 446.98% 285.53% 179.88% 131.61% 14.34% -
ROE 23.43% 21.09% 654.10% 62.32% 63.71% 66.95% 19.29% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 79.20 48.97 70.24 110.67 178.87 255.85 282.50 -57.19%
EPS 10.55 9.91 313.97 315.98 321.74 336.74 40.50 -59.24%
DPS 10.00 10.00 5.00 18.00 18.00 18.00 31.32 -53.31%
NAPS 0.45 0.47 0.48 5.07 5.05 5.03 2.10 -64.22%
Adjusted Per Share Value based on latest NOSH - 62,248
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 6.80 4.19 6.02 9.50 15.36 21.84 24.04 -56.94%
EPS 0.91 0.85 26.91 27.11 27.63 28.75 3.45 -58.90%
DPS 0.86 0.86 0.43 1.53 1.53 1.53 2.66 -52.92%
NAPS 0.0386 0.0402 0.0411 0.435 0.4337 0.4294 0.1787 -64.03%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.98 2.24 2.38 5.40 5.45 4.70 4.32 -
P/RPS 2.50 4.57 3.39 4.88 3.05 1.84 1.53 38.77%
P/EPS 18.78 22.60 0.76 1.71 1.69 1.40 10.67 45.82%
EY 5.33 4.42 131.92 58.51 59.03 71.65 9.38 -31.41%
DY 5.05 4.46 2.10 3.33 3.30 3.83 7.25 -21.43%
P/NAPS 4.40 4.77 4.96 1.07 1.08 0.93 2.06 65.92%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 18/08/04 10/05/04 17/02/04 18/11/03 27/08/03 21/05/03 24/02/03 -
Price 1.83 2.02 2.26 5.80 5.40 5.10 4.36 -
P/RPS 2.31 4.12 3.22 5.24 3.02 1.99 1.54 31.06%
P/EPS 17.35 20.38 0.72 1.84 1.68 1.51 10.76 37.54%
EY 5.76 4.91 138.92 54.48 59.58 66.03 9.29 -27.30%
DY 5.46 4.95 2.21 3.10 3.33 3.53 7.18 -16.70%
P/NAPS 4.07 4.30 4.71 1.14 1.07 1.01 2.08 56.50%

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