[HUMEIND] QoQ TTM Result on 31-Dec-2002 [#2]

Stock
[HUMEIND] HUME CEMENT INDUSTRIES BERHAD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -11.69%
YoY- -5.9%
Quarter Report
Latest QR
Upcoming QR
HUMEIND's Result
HUMEIND's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 68,888 111,434 158,475 174,428 174,775 177,444 172,935 -45.83%
PBT 203,277 208,766 218,225 32,991 35,743 37,909 34,654 224.90%
Tax -6,584 -8,324 -9,650 -7,982 -7,424 -6,721 -6,180 4.30%
NP 196,693 200,442 208,575 25,009 28,319 31,188 28,474 262.28%
-
NP to SH 196,693 200,442 208,575 25,009 28,319 31,188 28,474 262.28%
-
Tax Rate 3.24% 3.99% 4.42% 24.19% 20.77% 17.73% 17.83% -
Total Cost -127,805 -89,008 -50,100 149,419 146,456 146,256 144,461 -
-
Net Worth 315,602 314,615 311,555 129,662 125,990 119,891 110,406 101.28%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 11,113 11,113 11,113 19,274 8,160 8,160 8,160 22.84%
Div Payout % 5.65% 5.54% 5.33% 77.07% 28.82% 26.17% 28.66% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 315,602 314,615 311,555 129,662 125,990 119,891 110,406 101.28%
NOSH 62,248 62,300 61,939 61,743 61,759 61,300 61,268 1.06%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 285.53% 179.88% 131.61% 14.34% 16.20% 17.58% 16.47% -
ROE 62.32% 63.71% 66.95% 19.29% 22.48% 26.01% 25.79% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 110.67 178.87 255.85 282.50 282.99 289.47 282.26 -46.39%
EPS 315.98 321.74 336.74 40.50 45.85 50.88 46.47 258.49%
DPS 18.00 18.00 18.00 31.32 13.32 13.32 13.32 22.20%
NAPS 5.07 5.05 5.03 2.10 2.04 1.9558 1.802 99.17%
Adjusted Per Share Value based on latest NOSH - 61,743
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 9.50 15.36 21.84 24.04 24.09 24.46 23.84 -45.81%
EPS 27.11 27.63 28.75 3.45 3.90 4.30 3.92 262.56%
DPS 1.53 1.53 1.53 2.66 1.12 1.12 1.12 23.09%
NAPS 0.435 0.4337 0.4294 0.1787 0.1737 0.1653 0.1522 101.26%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 5.40 5.45 4.70 4.32 4.72 4.70 4.56 -
P/RPS 4.88 3.05 1.84 1.53 1.67 1.62 1.62 108.43%
P/EPS 1.71 1.69 1.40 10.67 10.29 9.24 9.81 -68.76%
EY 58.51 59.03 71.65 9.38 9.71 10.82 10.19 220.31%
DY 3.33 3.30 3.83 7.25 2.82 2.83 2.92 9.14%
P/NAPS 1.07 1.08 0.93 2.06 2.31 2.40 2.53 -43.62%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 18/11/03 27/08/03 21/05/03 24/02/03 05/11/02 22/08/02 22/05/02 -
Price 5.80 5.40 5.10 4.36 4.68 4.88 5.00 -
P/RPS 5.24 3.02 1.99 1.54 1.65 1.69 1.77 106.04%
P/EPS 1.84 1.68 1.51 10.76 10.21 9.59 10.76 -69.15%
EY 54.48 59.58 66.03 9.29 9.80 10.43 9.29 224.84%
DY 3.10 3.33 3.53 7.18 2.85 2.73 2.66 10.73%
P/NAPS 1.14 1.07 1.01 2.08 2.29 2.50 2.77 -44.64%

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