[HUMEIND] YoY Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[HUMEIND] HUME CEMENT INDUSTRIES BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 139.49%
YoY- -90.14%
Quarter Report
Latest QR
Upcoming QR
HUMEIND's Result
HUMEIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 66,656 35,864 55,548 78,484 86,324 109,834 29,694 14.41%
PBT 9,742 408 -6,626 796 6,402 9,500 9,360 0.66%
Tax -4,420 0 -24 -300 -1,370 -2,448 -2,504 9.92%
NP 5,322 408 -6,650 496 5,032 7,052 6,856 -4.12%
-
NP to SH 5,322 408 -6,650 496 5,032 7,052 6,856 -4.12%
-
Tax Rate 45.37% 0.00% - 37.69% 21.40% 25.77% 26.75% -
Total Cost 61,334 35,456 62,198 77,988 81,292 102,782 22,838 17.88%
-
Net Worth 59,685 57,490 59,663 65,099 66,472 28,605 29,862 12.22%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - 9,318 7,462 6,221 -
Div Payout % - - - - 185.19% 105.82% 90.74% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 59,685 57,490 59,663 65,099 66,472 28,605 29,862 12.22%
NOSH 62,172 61,818 62,149 61,999 62,123 62,186 62,214 -0.01%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 7.98% 1.14% -11.97% 0.63% 5.83% 6.42% 23.09% -
ROE 8.92% 0.71% -11.15% 0.76% 7.57% 24.65% 22.96% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 107.21 58.02 89.38 126.59 138.96 176.62 47.73 14.42%
EPS 8.56 0.66 -10.70 0.80 8.10 11.34 11.02 -4.11%
DPS 0.00 0.00 0.00 0.00 15.00 12.00 10.00 -
NAPS 0.96 0.93 0.96 1.05 1.07 0.46 0.48 12.23%
Adjusted Per Share Value based on latest NOSH - 62,444
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 9.19 4.94 7.66 10.82 11.90 15.14 4.09 14.43%
EPS 0.73 0.06 -0.92 0.07 0.69 0.97 0.95 -4.29%
DPS 0.00 0.00 0.00 0.00 1.28 1.03 0.86 -
NAPS 0.0823 0.0792 0.0822 0.0897 0.0916 0.0394 0.0412 12.21%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.51 0.40 0.61 0.85 1.21 1.70 2.38 -
P/RPS 0.48 0.69 0.68 0.67 0.87 0.96 4.99 -32.28%
P/EPS 5.96 60.61 -5.70 106.25 14.94 14.99 21.60 -19.29%
EY 16.78 1.65 -17.54 0.94 6.69 6.67 4.63 23.91%
DY 0.00 0.00 0.00 0.00 12.40 7.06 4.20 -
P/NAPS 0.53 0.43 0.64 0.81 1.13 3.70 4.96 -31.09%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 27/01/10 24/02/09 26/02/08 28/02/07 16/02/06 22/02/05 17/02/04 -
Price 0.60 0.38 0.52 0.92 1.31 1.59 2.26 -
P/RPS 0.56 0.65 0.58 0.73 0.94 0.90 4.74 -29.92%
P/EPS 7.01 57.58 -4.86 115.00 16.17 14.02 20.51 -16.36%
EY 14.27 1.74 -20.58 0.87 6.18 7.13 4.88 19.56%
DY 0.00 0.00 0.00 0.00 11.45 7.55 4.42 -
P/NAPS 0.63 0.41 0.54 0.88 1.22 3.46 4.71 -28.46%

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