[HUMEIND] QoQ Annualized Quarter Result on 30-Sep-2004 [#1]

Stock
[HUMEIND] HUME CEMENT INDUSTRIES BERHAD
Announcement Date
04-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 41.84%
YoY- 50.26%
Quarter Report
Latest QR
Upcoming QR
HUMEIND's Result
HUMEIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 109,107 109,036 109,834 104,956 49,328 40,524 29,694 138.30%
PBT 9,877 9,702 9,500 12,468 8,245 8,232 9,360 3.65%
Tax -2,050 -2,465 -2,448 -3,152 -1,677 -1,692 -2,504 -12.49%
NP 7,827 7,237 7,052 9,316 6,568 6,540 6,856 9.24%
-
NP to SH 7,827 7,237 7,052 9,316 6,568 6,540 6,856 9.24%
-
Tax Rate 20.76% 25.41% 25.77% 25.28% 20.34% 20.55% 26.75% -
Total Cost 101,280 101,798 102,782 95,640 42,760 33,984 22,838 170.17%
-
Net Worth 29,840 31,088 28,605 30,432 27,988 29,218 29,862 -0.04%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 7,460 9,948 7,462 14,905 6,219 8,288 6,221 12.88%
Div Payout % 95.31% 137.46% 105.82% 160.00% 94.70% 126.74% 90.74% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 29,840 31,088 28,605 30,432 27,988 29,218 29,862 -0.04%
NOSH 62,168 62,176 62,186 62,106 62,196 62,167 62,214 -0.04%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 7.17% 6.64% 6.42% 8.88% 13.31% 16.14% 23.09% -
ROE 26.23% 23.28% 24.65% 30.61% 23.47% 22.38% 22.96% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 175.50 175.37 176.62 168.99 79.31 65.19 47.73 138.41%
EPS 12.59 11.64 11.34 15.00 10.56 10.52 11.02 9.29%
DPS 12.00 16.00 12.00 24.00 10.00 13.33 10.00 12.93%
NAPS 0.48 0.50 0.46 0.49 0.45 0.47 0.48 0.00%
Adjusted Per Share Value based on latest NOSH - 62,106
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 15.04 15.03 15.14 14.47 6.80 5.59 4.09 138.43%
EPS 1.08 1.00 0.97 1.28 0.91 0.90 0.95 8.93%
DPS 1.03 1.37 1.03 2.05 0.86 1.14 0.86 12.79%
NAPS 0.0411 0.0429 0.0394 0.0419 0.0386 0.0403 0.0412 -0.16%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.21 1.52 1.70 1.73 1.98 2.24 2.38 -
P/RPS 0.69 0.87 0.96 1.02 2.50 3.44 4.99 -73.29%
P/EPS 9.61 13.06 14.99 11.53 18.75 21.29 21.60 -41.74%
EY 10.40 7.66 6.67 8.67 5.33 4.70 4.63 71.59%
DY 9.92 10.53 7.06 13.87 5.05 5.95 4.20 77.44%
P/NAPS 2.52 3.04 3.70 3.53 4.40 4.77 4.96 -36.35%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 16/08/05 18/05/05 22/02/05 04/01/05 18/08/04 10/05/04 17/02/04 -
Price 1.26 1.10 1.59 1.69 1.83 2.02 2.26 -
P/RPS 0.72 0.63 0.90 1.00 2.31 3.10 4.74 -71.56%
P/EPS 10.01 9.45 14.02 11.27 17.33 19.20 20.51 -38.03%
EY 9.99 10.58 7.13 8.88 5.77 5.21 4.88 61.29%
DY 9.52 14.55 7.55 14.20 5.46 6.60 4.42 66.85%
P/NAPS 2.63 2.20 3.46 3.45 4.07 4.30 4.71 -32.21%

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