[HUMEIND] QoQ TTM Result on 31-Dec-2003 [#2]

Stock
[HUMEIND] HUME CEMENT INDUSTRIES BERHAD
Announcement Date
17-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -0.74%
YoY- 680.69%
Quarter Report
Latest QR
Upcoming QR
HUMEIND's Result
HUMEIND's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 75,567 49,328 30,393 43,680 68,888 111,434 158,475 -38.88%
PBT 9,214 8,245 8,238 200,547 203,277 208,766 218,225 -87.80%
Tax -1,867 -1,677 -2,087 -5,304 -6,584 -8,324 -9,650 -66.44%
NP 7,347 6,568 6,151 195,243 196,693 200,442 208,575 -89.18%
-
NP to SH 7,347 6,568 6,151 195,243 196,693 200,442 208,575 -89.18%
-
Tax Rate 20.26% 20.34% 25.33% 2.64% 3.24% 3.99% 4.42% -
Total Cost 68,220 42,760 24,242 -151,563 -127,805 -89,008 -50,100 -
-
Net Worth 30,432 28,028 29,167 29,849 315,602 314,615 311,555 -78.70%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 9,938 6,212 6,212 3,109 11,113 11,113 11,113 -7.16%
Div Payout % 135.27% 94.58% 101.00% 1.59% 5.65% 5.54% 5.33% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 30,432 28,028 29,167 29,849 315,602 314,615 311,555 -78.70%
NOSH 62,106 62,284 62,058 62,185 62,248 62,300 61,939 0.17%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 9.72% 13.31% 20.24% 446.98% 285.53% 179.88% 131.61% -
ROE 24.14% 23.43% 21.09% 654.10% 62.32% 63.71% 66.95% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 121.67 79.20 48.97 70.24 110.67 178.87 255.85 -38.99%
EPS 11.83 10.55 9.91 313.97 315.98 321.74 336.74 -89.20%
DPS 16.00 10.00 10.00 5.00 18.00 18.00 18.00 -7.53%
NAPS 0.49 0.45 0.47 0.48 5.07 5.05 5.03 -78.73%
Adjusted Per Share Value based on latest NOSH - 62,185
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 10.42 6.80 4.19 6.02 9.50 15.36 21.84 -38.85%
EPS 1.01 0.91 0.85 26.91 27.11 27.63 28.75 -89.20%
DPS 1.37 0.86 0.86 0.43 1.53 1.53 1.53 -7.08%
NAPS 0.0419 0.0386 0.0402 0.0411 0.435 0.4337 0.4294 -78.71%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.73 1.98 2.24 2.38 5.40 5.45 4.70 -
P/RPS 1.42 2.50 4.57 3.39 4.88 3.05 1.84 -15.82%
P/EPS 14.62 18.78 22.60 0.76 1.71 1.69 1.40 375.72%
EY 6.84 5.33 4.42 131.92 58.51 59.03 71.65 -79.02%
DY 9.25 5.05 4.46 2.10 3.33 3.30 3.83 79.72%
P/NAPS 3.53 4.40 4.77 4.96 1.07 1.08 0.93 142.73%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 04/01/05 18/08/04 10/05/04 17/02/04 18/11/03 27/08/03 21/05/03 -
Price 1.69 1.83 2.02 2.26 5.80 5.40 5.10 -
P/RPS 1.39 2.31 4.12 3.22 5.24 3.02 1.99 -21.22%
P/EPS 14.29 17.35 20.38 0.72 1.84 1.68 1.51 345.57%
EY 7.00 5.76 4.91 138.92 54.48 59.58 66.03 -77.50%
DY 9.47 5.46 4.95 2.21 3.10 3.33 3.53 92.72%
P/NAPS 3.45 4.07 4.30 4.71 1.14 1.07 1.01 126.30%

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