[HUMEIND] YoY TTM Result on 31-Dec-2003 [#2]

Stock
[HUMEIND] HUME CEMENT INDUSTRIES BERHAD
Announcement Date
17-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -0.74%
YoY- 680.69%
Quarter Report
Latest QR
Upcoming QR
HUMEIND's Result
HUMEIND's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 67,248 97,352 89,398 43,680 174,428 165,926 128,690 -10.24%
PBT 828 8,328 8,315 200,547 32,991 32,275 24,297 -43.04%
Tax 956 -1,511 -1,649 -5,304 -7,982 -5,699 -4,004 -
NP 1,784 6,817 6,666 195,243 25,009 26,576 20,293 -33.30%
-
NP to SH 1,784 6,817 6,666 195,243 25,009 26,576 20,293 -33.30%
-
Tax Rate -115.46% 18.14% 19.83% 2.64% 24.19% 17.66% 16.48% -
Total Cost 65,464 90,535 82,732 -151,563 149,419 139,350 108,397 -8.05%
-
Net Worth 65,566 66,413 28,678 29,849 129,662 111,256 97,219 -6.35%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 2,800 8,390 6,829 3,109 19,274 9,170 12,828 -22.39%
Div Payout % 156.99% 123.08% 102.45% 1.59% 77.07% 34.51% 63.21% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 65,566 66,413 28,678 29,849 129,662 111,256 97,219 -6.35%
NOSH 62,444 62,068 62,343 62,185 61,743 61,123 61,144 0.35%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 2.65% 7.00% 7.46% 446.98% 14.34% 16.02% 15.77% -
ROE 2.72% 10.26% 23.24% 654.10% 19.29% 23.89% 20.87% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 107.69 156.84 143.40 70.24 282.50 271.46 210.47 -10.56%
EPS 2.86 10.98 10.69 313.97 40.50 43.48 33.19 -33.52%
DPS 4.50 13.50 11.00 5.00 31.32 15.00 21.00 -22.63%
NAPS 1.05 1.07 0.46 0.48 2.10 1.8202 1.59 -6.67%
Adjusted Per Share Value based on latest NOSH - 62,185
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 9.27 13.42 12.32 6.02 24.04 22.87 17.74 -10.24%
EPS 0.25 0.94 0.92 26.91 3.45 3.66 2.80 -33.13%
DPS 0.39 1.16 0.94 0.43 2.66 1.26 1.77 -22.27%
NAPS 0.0904 0.0915 0.0395 0.0411 0.1787 0.1534 0.134 -6.34%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.85 1.21 1.70 2.38 4.32 3.10 2.71 -
P/RPS 0.79 0.77 1.19 3.39 1.53 1.14 1.29 -7.84%
P/EPS 29.75 11.02 15.90 0.76 10.67 7.13 8.17 24.02%
EY 3.36 9.08 6.29 131.92 9.38 14.03 12.25 -19.38%
DY 5.29 11.16 6.47 2.10 7.25 4.84 7.75 -6.16%
P/NAPS 0.81 1.13 3.70 4.96 2.06 1.70 1.70 -11.61%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 16/02/06 22/02/05 17/02/04 24/02/03 04/02/02 07/02/01 -
Price 0.92 1.31 1.59 2.26 4.36 3.72 2.63 -
P/RPS 0.85 0.84 1.11 3.22 1.54 1.37 1.25 -6.22%
P/EPS 32.20 11.93 14.87 0.72 10.76 8.56 7.92 26.32%
EY 3.11 8.38 6.72 138.92 9.29 11.69 12.62 -20.81%
DY 4.89 10.31 6.92 2.21 7.18 4.03 7.98 -7.83%
P/NAPS 0.88 1.22 3.46 4.71 2.08 2.04 1.65 -9.94%

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