[HUMEIND] QoQ TTM Result on 31-Dec-2001 [#2]

Stock
[HUMEIND] HUME CEMENT INDUSTRIES BERHAD
Announcement Date
04-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 3.59%
YoY- 30.96%
Quarter Report
Latest QR
Upcoming QR
HUMEIND's Result
HUMEIND's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 174,775 177,444 172,935 165,926 165,020 156,412 142,023 14.82%
PBT 35,743 37,909 34,654 32,275 30,838 29,118 26,693 21.46%
Tax -7,424 -6,721 -6,180 -5,699 -5,183 -5,330 -4,547 38.61%
NP 28,319 31,188 28,474 26,576 25,655 23,788 22,146 17.79%
-
NP to SH 28,319 31,188 28,474 26,576 25,655 23,788 22,146 17.79%
-
Tax Rate 20.77% 17.73% 17.83% 17.66% 16.81% 18.30% 17.03% -
Total Cost 146,456 146,256 144,461 139,350 139,365 132,624 119,877 14.26%
-
Net Worth 125,990 119,891 110,406 111,256 110,145 101,899 95,313 20.42%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 8,160 8,160 8,160 9,170 15,285 15,285 21,998 -48.34%
Div Payout % 28.82% 26.17% 28.66% 34.51% 59.58% 64.26% 99.33% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 125,990 119,891 110,406 111,256 110,145 101,899 95,313 20.42%
NOSH 61,759 61,300 61,268 61,123 61,137 61,090 61,137 0.67%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 16.20% 17.58% 16.47% 16.02% 15.55% 15.21% 15.59% -
ROE 22.48% 26.01% 25.79% 23.89% 23.29% 23.34% 23.23% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 282.99 289.47 282.26 271.46 269.92 256.03 232.30 14.05%
EPS 45.85 50.88 46.47 43.48 41.96 38.94 36.22 17.00%
DPS 13.32 13.32 13.32 15.00 25.00 25.00 36.00 -48.42%
NAPS 2.04 1.9558 1.802 1.8202 1.8016 1.668 1.559 19.61%
Adjusted Per Share Value based on latest NOSH - 61,123
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 24.09 24.46 23.84 22.87 22.75 21.56 19.58 14.80%
EPS 3.90 4.30 3.92 3.66 3.54 3.28 3.05 17.79%
DPS 1.12 1.12 1.12 1.26 2.11 2.11 3.03 -48.46%
NAPS 0.1737 0.1653 0.1522 0.1534 0.1518 0.1405 0.1314 20.42%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 4.72 4.70 4.56 3.10 2.60 2.91 2.90 -
P/RPS 1.67 1.62 1.62 1.14 0.96 1.14 1.25 21.28%
P/EPS 10.29 9.24 9.81 7.13 6.20 7.47 8.01 18.15%
EY 9.71 10.82 10.19 14.03 16.14 13.38 12.49 -15.43%
DY 2.82 2.83 2.92 4.84 9.62 8.59 12.41 -62.72%
P/NAPS 2.31 2.40 2.53 1.70 1.44 1.74 1.86 15.52%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 05/11/02 22/08/02 22/05/02 04/02/02 27/11/01 28/08/01 08/05/01 -
Price 4.68 4.88 5.00 3.72 3.06 3.00 2.80 -
P/RPS 1.65 1.69 1.77 1.37 1.13 1.17 1.21 22.94%
P/EPS 10.21 9.59 10.76 8.56 7.29 7.70 7.73 20.36%
EY 9.80 10.43 9.29 11.69 13.71 12.98 12.94 -16.89%
DY 2.85 2.73 2.66 4.03 8.17 8.33 12.86 -63.34%
P/NAPS 2.29 2.50 2.77 2.04 1.70 1.80 1.80 17.39%

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