[HUMEIND] QoQ TTM Result on 31-Mar-2003 [#3]

Stock
[HUMEIND] HUME CEMENT INDUSTRIES BERHAD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 734.0%
YoY- 632.51%
Quarter Report
Latest QR
Upcoming QR
HUMEIND's Result
HUMEIND's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 43,680 68,888 111,434 158,475 174,428 174,775 177,444 -60.62%
PBT 200,547 203,277 208,766 218,225 32,991 35,743 37,909 202.69%
Tax -5,304 -6,584 -8,324 -9,650 -7,982 -7,424 -6,721 -14.56%
NP 195,243 196,693 200,442 208,575 25,009 28,319 31,188 238.53%
-
NP to SH 195,243 196,693 200,442 208,575 25,009 28,319 31,188 238.53%
-
Tax Rate 2.64% 3.24% 3.99% 4.42% 24.19% 20.77% 17.73% -
Total Cost -151,563 -127,805 -89,008 -50,100 149,419 146,456 146,256 -
-
Net Worth 29,849 315,602 314,615 311,555 129,662 125,990 119,891 -60.32%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 3,109 11,113 11,113 11,113 19,274 8,160 8,160 -47.35%
Div Payout % 1.59% 5.65% 5.54% 5.33% 77.07% 28.82% 26.17% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 29,849 315,602 314,615 311,555 129,662 125,990 119,891 -60.32%
NOSH 62,185 62,248 62,300 61,939 61,743 61,759 61,300 0.95%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 446.98% 285.53% 179.88% 131.61% 14.34% 16.20% 17.58% -
ROE 654.10% 62.32% 63.71% 66.95% 19.29% 22.48% 26.01% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 70.24 110.67 178.87 255.85 282.50 282.99 289.47 -60.99%
EPS 313.97 315.98 321.74 336.74 40.50 45.85 50.88 235.31%
DPS 5.00 18.00 18.00 18.00 31.32 13.32 13.32 -47.87%
NAPS 0.48 5.07 5.05 5.03 2.10 2.04 1.9558 -60.70%
Adjusted Per Share Value based on latest NOSH - 61,939
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 6.02 9.50 15.36 21.84 24.04 24.09 24.46 -60.62%
EPS 26.91 27.11 27.63 28.75 3.45 3.90 4.30 238.46%
DPS 0.43 1.53 1.53 1.53 2.66 1.12 1.12 -47.08%
NAPS 0.0411 0.435 0.4337 0.4294 0.1787 0.1737 0.1653 -60.35%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.38 5.40 5.45 4.70 4.32 4.72 4.70 -
P/RPS 3.39 4.88 3.05 1.84 1.53 1.67 1.62 63.38%
P/EPS 0.76 1.71 1.69 1.40 10.67 10.29 9.24 -81.00%
EY 131.92 58.51 59.03 71.65 9.38 9.71 10.82 427.32%
DY 2.10 3.33 3.30 3.83 7.25 2.82 2.83 -17.99%
P/NAPS 4.96 1.07 1.08 0.93 2.06 2.31 2.40 62.03%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 17/02/04 18/11/03 27/08/03 21/05/03 24/02/03 05/11/02 22/08/02 -
Price 2.26 5.80 5.40 5.10 4.36 4.68 4.88 -
P/RPS 3.22 5.24 3.02 1.99 1.54 1.65 1.69 53.50%
P/EPS 0.72 1.84 1.68 1.51 10.76 10.21 9.59 -82.11%
EY 138.92 54.48 59.58 66.03 9.29 9.80 10.43 459.24%
DY 2.21 3.10 3.33 3.53 7.18 2.85 2.73 -13.10%
P/NAPS 4.71 1.14 1.07 1.01 2.08 2.29 2.50 52.36%

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