[HUMEIND] YoY Annualized Quarter Result on 30-Sep-2002 [#1]

Stock
[HUMEIND] HUME CEMENT INDUSTRIES BERHAD
Announcement Date
05-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -32.04%
YoY- -35.12%
Quarter Report
Latest QR
Upcoming QR
HUMEIND's Result
HUMEIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 96,336 104,956 0 170,184 180,860 146,428 102,400 0.06%
PBT 9,276 12,468 8,592 30,548 39,212 32,332 12,256 0.29%
Tax -2,092 -3,152 -2,392 -9,352 -6,540 -7,128 -1,116 -0.66%
NP 7,184 9,316 6,200 21,196 32,672 25,204 11,140 0.46%
-
NP to SH 7,184 9,316 6,200 21,196 32,672 25,204 11,140 0.46%
-
Tax Rate 22.55% 25.28% 27.84% 30.61% 16.68% 22.05% 9.11% -
Total Cost 89,152 95,640 -6,200 148,988 148,188 121,224 91,260 0.02%
-
Net Worth 31,694 30,432 315,602 125,990 110,145 95,792 88,199 1.09%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 18,643 14,905 - - - - - -100.00%
Div Payout % 259.52% 160.00% - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 31,694 30,432 315,602 125,990 110,145 95,792 88,199 1.09%
NOSH 62,145 62,106 62,248 61,759 61,137 61,115 60,940 -0.02%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 7.46% 8.88% 0.00% 12.45% 18.06% 17.21% 10.88% -
ROE 22.67% 30.61% 1.96% 16.82% 29.66% 26.31% 12.63% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 155.02 168.99 0.00 275.56 295.82 239.59 168.03 0.08%
EPS 11.56 15.00 9.96 34.32 53.44 41.24 18.28 0.48%
DPS 30.00 24.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.51 0.49 5.07 2.04 1.8016 1.5674 1.4473 1.11%
Adjusted Per Share Value based on latest NOSH - 61,759
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 13.28 14.47 0.00 23.46 24.93 20.18 14.11 0.06%
EPS 0.99 1.28 0.85 2.92 4.50 3.47 1.54 0.47%
DPS 2.57 2.05 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.0437 0.0419 0.435 0.1737 0.1518 0.132 0.1216 1.09%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - -
Price 1.16 1.73 5.40 4.72 2.60 2.88 0.00 -
P/RPS 0.75 1.02 0.00 1.71 0.88 1.20 0.00 -100.00%
P/EPS 10.03 11.53 54.22 13.75 4.87 6.98 0.00 -100.00%
EY 9.97 8.67 1.84 7.27 20.55 14.32 0.00 -100.00%
DY 25.86 13.87 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 2.27 3.53 1.07 2.31 1.44 1.84 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 22/11/05 04/01/05 18/11/03 05/11/02 27/11/01 07/11/00 24/11/99 -
Price 1.30 1.69 5.80 4.68 3.06 2.70 0.00 -
P/RPS 0.84 1.00 0.00 1.70 1.03 1.13 0.00 -100.00%
P/EPS 11.25 11.27 58.23 13.64 5.73 6.55 0.00 -100.00%
EY 8.89 8.88 1.72 7.33 17.46 15.27 0.00 -100.00%
DY 23.08 14.20 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 2.55 3.45 1.14 2.29 1.70 1.72 0.00 -100.00%

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