[HUMEIND] YoY Annualized Quarter 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- 1439.33%
YoY- 813.37%
Quarter Report
Latest QR
Upcoming QR
HUMEIND's Result
HUMEIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 73,789 109,036 40,524 148,578 173,870 151,840 103,272 -5.44%
PBT 4,440 9,702 8,232 275,604 35,180 27,800 12,600 -15.95%
Tax 733 -2,465 -1,692 -10,008 -6,101 -4,969 -1,446 -
NP 5,173 7,237 6,540 265,596 29,078 22,830 11,153 -12.01%
-
NP to SH 5,173 7,237 6,540 265,596 29,078 22,830 11,153 -12.01%
-
Tax Rate -16.51% 25.41% 20.55% 3.63% 17.34% 17.87% 11.48% -
Total Cost 68,616 101,798 33,984 -117,017 144,792 129,009 92,118 -4.78%
-
Net Worth 67,775 31,088 29,218 311,555 110,330 95,304 90,922 -4.77%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 9,948 9,948 8,288 10,703 18,221 - - -
Div Payout % 192.31% 137.46% 126.74% 4.03% 62.66% - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 67,775 31,088 29,218 311,555 110,330 95,304 90,922 -4.77%
NOSH 62,179 62,176 62,167 61,939 61,226 61,131 61,058 0.30%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 7.01% 6.64% 16.14% 178.76% 16.72% 15.04% 10.80% -
ROE 7.63% 23.28% 22.38% 85.25% 26.36% 23.96% 12.27% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 118.67 175.37 65.19 239.88 283.98 248.38 169.14 -5.73%
EPS 8.32 11.64 10.52 428.80 47.49 37.35 18.27 -12.28%
DPS 16.00 16.00 13.33 17.28 29.76 0.00 0.00 -
NAPS 1.09 0.50 0.47 5.03 1.802 1.559 1.4891 -5.06%
Adjusted Per Share Value based on latest NOSH - 61,939
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 10.17 15.03 5.59 20.48 23.97 20.93 14.23 -5.44%
EPS 0.71 1.00 0.90 36.61 4.01 3.15 1.54 -12.10%
DPS 1.37 1.37 1.14 1.48 2.51 0.00 0.00 -
NAPS 0.0934 0.0429 0.0403 0.4294 0.1521 0.1314 0.1253 -4.77%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.30 1.52 2.24 4.70 4.56 2.90 3.00 -
P/RPS 1.10 0.87 3.44 1.96 1.61 1.17 1.77 -7.61%
P/EPS 15.63 13.06 21.29 1.10 9.60 7.77 16.42 -0.81%
EY 6.40 7.66 4.70 91.23 10.42 12.88 6.09 0.83%
DY 12.31 10.53 5.95 3.68 6.53 0.00 0.00 -
P/NAPS 1.19 3.04 4.77 0.93 2.53 1.86 2.01 -8.36%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 26/05/06 18/05/05 10/05/04 21/05/03 22/05/02 08/05/01 04/05/00 -
Price 1.31 1.10 2.02 5.10 5.00 2.80 4.04 -
P/RPS 1.10 0.63 3.10 2.13 1.76 1.13 2.39 -12.12%
P/EPS 15.75 9.45 19.20 1.19 10.53 7.50 22.12 -5.50%
EY 6.35 10.58 5.21 84.08 9.50 13.34 4.52 5.82%
DY 12.21 14.55 6.60 3.39 5.95 0.00 0.00 -
P/NAPS 1.20 2.20 4.30 1.01 2.77 1.80 2.71 -12.69%

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