[HUMEIND] QoQ TTM Result on 31-Dec-2004 [#2]

Stock
[HUMEIND] HUME CEMENT INDUSTRIES BERHAD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -9.27%
YoY- -96.59%
Quarter Report
Latest QR
Upcoming QR
HUMEIND's Result
HUMEIND's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 106,952 109,107 100,712 89,398 75,567 49,328 30,393 131.17%
PBT 9,079 9,877 9,348 8,315 9,214 8,245 8,238 6.68%
Tax -1,785 -2,050 -2,257 -1,649 -1,867 -1,677 -2,087 -9.88%
NP 7,294 7,827 7,091 6,666 7,347 6,568 6,151 12.02%
-
NP to SH 7,294 7,827 7,091 6,666 7,347 6,568 6,151 12.02%
-
Tax Rate 19.66% 20.76% 24.14% 19.83% 20.26% 20.34% 25.33% -
Total Cost 99,658 101,280 93,621 82,732 68,220 42,760 24,242 156.40%
-
Net Worth 31,694 29,832 31,078 28,678 30,432 28,028 29,167 5.69%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 8,390 7,455 7,455 6,829 9,938 6,212 6,212 22.16%
Div Payout % 115.03% 95.26% 105.14% 102.45% 135.27% 94.58% 101.00% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 31,694 29,832 31,078 28,678 30,432 28,028 29,167 5.69%
NOSH 62,145 62,150 62,156 62,343 62,106 62,284 62,058 0.09%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 6.82% 7.17% 7.04% 7.46% 9.72% 13.31% 20.24% -
ROE 23.01% 26.24% 22.82% 23.24% 24.14% 23.43% 21.09% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 172.10 175.55 162.03 143.40 121.67 79.20 48.97 130.97%
EPS 11.74 12.59 11.41 10.69 11.83 10.55 9.91 11.94%
DPS 13.50 12.00 12.00 11.00 16.00 10.00 10.00 22.12%
NAPS 0.51 0.48 0.50 0.46 0.49 0.45 0.47 5.59%
Adjusted Per Share Value based on latest NOSH - 62,343
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 14.74 15.04 13.88 12.32 10.42 6.80 4.19 131.13%
EPS 1.01 1.08 0.98 0.92 1.01 0.91 0.85 12.17%
DPS 1.16 1.03 1.03 0.94 1.37 0.86 0.86 22.05%
NAPS 0.0437 0.0411 0.0428 0.0395 0.0419 0.0386 0.0402 5.71%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.16 1.21 1.52 1.70 1.73 1.98 2.24 -
P/RPS 0.67 0.69 0.94 1.19 1.42 2.50 4.57 -72.16%
P/EPS 9.88 9.61 13.32 15.90 14.62 18.78 22.60 -42.36%
EY 10.12 10.41 7.51 6.29 6.84 5.33 4.42 73.62%
DY 11.64 9.92 7.89 6.47 9.25 5.05 4.46 89.44%
P/NAPS 2.27 2.52 3.04 3.70 3.53 4.40 4.77 -39.01%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 22/11/05 16/08/05 18/05/05 22/02/05 04/01/05 18/08/04 10/05/04 -
Price 1.30 1.26 1.10 1.59 1.69 1.83 2.02 -
P/RPS 0.76 0.72 0.68 1.11 1.39 2.31 4.12 -67.56%
P/EPS 11.08 10.01 9.64 14.87 14.29 17.35 20.38 -33.36%
EY 9.03 9.99 10.37 6.72 7.00 5.76 4.91 50.05%
DY 10.38 9.52 10.91 6.92 9.47 5.46 4.95 63.75%
P/NAPS 2.55 2.63 2.20 3.46 3.45 4.07 4.30 -29.39%

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