[HUMEIND] QoQ Annualized Quarter Result on 31-Dec-2001 [#2]

Stock
[HUMEIND] HUME CEMENT INDUSTRIES BERHAD
Announcement Date
04-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- -9.37%
YoY- 23.2%
Quarter Report
Latest QR
Upcoming QR
HUMEIND's Result
HUMEIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 170,184 117,444 173,870 171,232 180,860 156,412 151,840 7.89%
PBT 30,548 37,908 35,180 35,634 39,212 29,118 27,800 6.47%
Tax -9,352 -6,720 -6,101 -6,022 -6,540 -5,330 -4,969 52.37%
NP 21,196 31,188 29,078 29,612 32,672 23,788 22,830 -4.82%
-
NP to SH 21,196 31,188 29,078 29,612 32,672 23,788 22,830 -4.82%
-
Tax Rate 30.61% 17.73% 17.34% 16.90% 16.68% 18.30% 17.87% -
Total Cost 148,988 86,256 144,792 141,620 148,188 132,624 129,009 10.06%
-
Net Worth 125,990 120,189 110,330 111,317 110,145 101,948 95,304 20.43%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - 13,686 18,221 - - 11,343 - -
Div Payout % - 43.89% 62.66% - - 47.69% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 125,990 120,189 110,330 111,317 110,145 101,948 95,304 20.43%
NOSH 61,759 61,321 61,226 61,156 61,137 61,120 61,131 0.68%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 12.45% 26.56% 16.72% 17.29% 18.06% 15.21% 15.04% -
ROE 16.82% 25.95% 26.36% 26.60% 29.66% 23.33% 23.96% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 275.56 191.52 283.98 279.99 295.82 255.91 248.38 7.16%
EPS 34.32 50.86 47.49 48.42 53.44 38.92 37.35 -5.47%
DPS 0.00 22.32 29.76 0.00 0.00 18.56 0.00 -
NAPS 2.04 1.96 1.802 1.8202 1.8016 1.668 1.559 19.61%
Adjusted Per Share Value based on latest NOSH - 61,123
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 23.46 16.19 23.97 23.60 24.93 21.56 20.93 7.89%
EPS 2.92 4.30 4.01 4.08 4.50 3.28 3.15 -4.92%
DPS 0.00 1.89 2.51 0.00 0.00 1.56 0.00 -
NAPS 0.1737 0.1657 0.1521 0.1534 0.1518 0.1405 0.1314 20.42%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 4.72 4.70 4.56 3.10 2.60 2.91 2.90 -
P/RPS 1.71 2.45 1.61 1.11 0.88 1.14 1.17 28.75%
P/EPS 13.75 9.24 9.60 6.40 4.87 7.48 7.77 46.25%
EY 7.27 10.82 10.42 15.62 20.55 13.37 12.88 -31.67%
DY 0.00 4.75 6.53 0.00 0.00 6.38 0.00 -
P/NAPS 2.31 2.40 2.53 1.70 1.44 1.74 1.86 15.52%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 05/11/02 22/08/02 22/05/02 04/02/02 27/11/01 28/08/01 08/05/01 -
Price 4.68 4.88 5.00 3.72 3.06 3.00 2.80 -
P/RPS 1.70 2.55 1.76 1.33 1.03 1.17 1.13 31.26%
P/EPS 13.64 9.59 10.53 7.68 5.73 7.71 7.50 48.93%
EY 7.33 10.42 9.50 13.02 17.46 12.97 13.34 -32.88%
DY 0.00 4.57 5.95 0.00 0.00 6.19 0.00 -
P/NAPS 2.29 2.49 2.77 2.04 1.70 1.80 1.80 17.39%

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