[HUMEIND] QoQ TTM Result on 30-Sep-2005 [#1]

Stock
[HUMEIND] HUME CEMENT INDUSTRIES BERHAD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -6.81%
YoY- -0.72%
Quarter Report
Latest QR
Upcoming QR
HUMEIND's Result
HUMEIND's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 71,168 82,672 97,352 106,952 109,107 100,712 89,398 -14.14%
PBT 3,631 5,929 8,328 9,079 9,877 9,348 8,315 -42.52%
Tax 421 349 -1,511 -1,785 -2,050 -2,257 -1,649 -
NP 4,052 6,278 6,817 7,294 7,827 7,091 6,666 -28.30%
-
NP to SH 4,052 6,278 6,817 7,294 7,827 7,091 6,666 -28.30%
-
Tax Rate -11.59% -5.89% 18.14% 19.66% 20.76% 24.14% 19.83% -
Total Cost 67,116 76,394 90,535 99,658 101,280 93,621 82,732 -13.05%
-
Net Worth 64,874 67,838 66,413 31,694 29,832 31,078 28,678 72.58%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 7,461 7,461 8,390 8,390 7,455 7,455 6,829 6.09%
Div Payout % 184.15% 118.85% 123.08% 115.03% 95.26% 105.14% 102.45% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 64,874 67,838 66,413 31,694 29,832 31,078 28,678 72.58%
NOSH 61,785 62,237 62,068 62,145 62,150 62,156 62,343 -0.59%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 5.69% 7.59% 7.00% 6.82% 7.17% 7.04% 7.46% -
ROE 6.25% 9.25% 10.26% 23.01% 26.24% 22.82% 23.24% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 115.19 132.83 156.84 172.10 175.55 162.03 143.40 -13.62%
EPS 6.56 10.09 10.98 11.74 12.59 11.41 10.69 -27.85%
DPS 12.00 12.00 13.50 13.50 12.00 12.00 11.00 5.98%
NAPS 1.05 1.09 1.07 0.51 0.48 0.50 0.46 73.62%
Adjusted Per Share Value based on latest NOSH - 62,145
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 9.81 11.40 13.42 14.74 15.04 13.88 12.32 -14.12%
EPS 0.56 0.87 0.94 1.01 1.08 0.98 0.92 -28.24%
DPS 1.03 1.03 1.16 1.16 1.03 1.03 0.94 6.30%
NAPS 0.0894 0.0935 0.0915 0.0437 0.0411 0.0428 0.0395 72.64%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.33 1.30 1.21 1.16 1.21 1.52 1.70 -
P/RPS 1.15 0.98 0.77 0.67 0.69 0.94 1.19 -2.25%
P/EPS 20.28 12.89 11.02 9.88 9.61 13.32 15.90 17.66%
EY 4.93 7.76 9.08 10.12 10.41 7.51 6.29 -15.02%
DY 9.02 9.23 11.16 11.64 9.92 7.89 6.47 24.87%
P/NAPS 1.27 1.19 1.13 2.27 2.52 3.04 3.70 -51.07%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 17/08/06 26/05/06 16/02/06 22/11/05 16/08/05 18/05/05 22/02/05 -
Price 1.30 1.31 1.31 1.30 1.26 1.10 1.59 -
P/RPS 1.13 0.99 0.84 0.76 0.72 0.68 1.11 1.20%
P/EPS 19.82 12.99 11.93 11.08 10.01 9.64 14.87 21.17%
EY 5.04 7.70 8.38 9.03 9.99 10.37 6.72 -17.49%
DY 9.23 9.16 10.31 10.38 9.52 10.91 6.92 21.23%
P/NAPS 1.24 1.20 1.22 2.55 2.63 2.20 3.46 -49.64%

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