[HUMEIND] QoQ TTM Result on 31-Mar-2015 [#3]

Stock
[HUMEIND] HUME CEMENT INDUSTRIES BERHAD
Announcement Date
29-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 192.06%
YoY- 1127.63%
Quarter Report
Latest QR
Upcoming QR
HUMEIND's Result
HUMEIND's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 654,064 619,427 472,772 312,081 149,961 42,806 40,546 535.20%
PBT 92,989 89,337 69,381 39,677 14,146 -4,069 -6,053 -
Tax -23,842 -22,003 -17,383 -9,475 -3,805 274 608 -
NP 69,147 67,334 51,998 30,202 10,341 -3,795 -5,445 -
-
NP to SH 69,147 67,334 51,998 30,202 10,341 -3,795 -5,445 -
-
Tax Rate 25.64% 24.63% 25.05% 23.88% 26.90% - - -
Total Cost 584,917 552,093 420,774 281,879 139,620 46,601 45,991 442.33%
-
Net Worth 431,184 416,811 402,438 397,647 305,391 18,345 18,034 725.15%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 14,372 14,372 14,372 14,372 - - - -
Div Payout % 20.79% 21.35% 27.64% 47.59% - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 431,184 416,811 402,438 397,647 305,391 18,345 18,034 725.15%
NOSH 479,093 479,093 479,093 479,093 479,093 31,093 62,187 288.62%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 10.57% 10.87% 11.00% 9.68% 6.90% -8.87% -13.43% -
ROE 16.04% 16.15% 12.92% 7.60% 3.39% -20.69% -30.19% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 136.52 129.29 98.68 65.14 38.79 137.67 65.20 63.44%
EPS 14.43 14.05 10.85 6.30 2.68 -12.21 -8.76 -
DPS 3.00 3.00 3.00 3.00 0.00 0.00 0.00 -
NAPS 0.90 0.87 0.84 0.83 0.79 0.59 0.29 112.32%
Adjusted Per Share Value based on latest NOSH - 479,093
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 90.16 85.38 65.17 43.02 20.67 5.90 5.59 535.13%
EPS 9.53 9.28 7.17 4.16 1.43 -0.52 -0.75 -
DPS 1.98 1.98 1.98 1.98 0.00 0.00 0.00 -
NAPS 0.5943 0.5745 0.5547 0.5481 0.4209 0.0253 0.0249 724.19%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 3.20 3.35 3.79 3.55 4.00 4.62 2.41 -
P/RPS 2.34 2.59 3.84 5.45 10.31 3.36 3.70 -26.25%
P/EPS 22.17 23.84 34.92 56.31 149.53 -37.85 -27.52 -
EY 4.51 4.20 2.86 1.78 0.67 -2.64 -3.63 -
DY 0.94 0.90 0.79 0.85 0.00 0.00 0.00 -
P/NAPS 3.56 3.85 4.51 4.28 5.06 7.83 8.31 -43.08%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/01/16 17/11/15 27/08/15 29/04/15 22/01/15 12/11/14 27/08/14 -
Price 2.88 3.37 3.23 3.61 3.80 4.25 4.32 -
P/RPS 2.11 2.61 3.27 5.54 9.80 3.09 6.63 -53.28%
P/EPS 19.95 23.98 29.76 57.27 142.05 -34.82 -49.34 -
EY 5.01 4.17 3.36 1.75 0.70 -2.87 -2.03 -
DY 1.04 0.89 0.93 0.83 0.00 0.00 0.00 -
P/NAPS 3.20 3.87 3.85 4.35 4.81 7.20 14.90 -64.03%

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