[HUMEIND] QoQ Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[HUMEIND] HUME CEMENT INDUSTRIES BERHAD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -18.6%
YoY- -41.73%
Quarter Report
Latest QR
Upcoming QR
HUMEIND's Result
HUMEIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 0 111,434 148,578 165,202 170,184 117,444 173,870 -
PBT 8,592 208,767 275,604 25,798 30,548 37,908 35,180 -60.89%
Tax -2,392 -8,324 -10,008 -8,544 -9,352 -6,720 -6,101 -46.40%
NP 6,200 200,443 265,596 17,254 21,196 31,188 29,078 -64.27%
-
NP to SH 6,200 200,443 265,596 17,254 21,196 31,188 29,078 -64.27%
-
Tax Rate 27.84% 3.99% 3.63% 33.12% 30.61% 17.73% 17.34% -
Total Cost -6,200 -89,009 -117,017 147,948 148,988 86,256 144,792 -
-
Net Worth 315,602 312,795 311,555 129,682 125,990 120,189 110,330 101.38%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 8,027 10,703 22,231 - 13,686 18,221 -
Div Payout % - 4.00% 4.03% 128.85% - 43.89% 62.66% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 315,602 312,795 311,555 129,682 125,990 120,189 110,330 101.38%
NOSH 62,248 61,939 61,939 61,753 61,759 61,321 61,226 1.10%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 0.00% 179.88% 178.76% 10.44% 12.45% 26.56% 16.72% -
ROE 1.96% 64.08% 85.25% 13.30% 16.82% 25.95% 26.36% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 0.00 179.91 239.88 267.52 275.56 191.52 283.98 -
EPS 9.96 323.61 428.80 27.94 34.32 50.86 47.49 -64.66%
DPS 0.00 12.96 17.28 36.00 0.00 22.32 29.76 -
NAPS 5.07 5.05 5.03 2.10 2.04 1.96 1.802 99.17%
Adjusted Per Share Value based on latest NOSH - 61,743
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 0.00 15.36 20.48 22.77 23.46 16.19 23.97 -
EPS 0.85 27.63 36.61 2.38 2.92 4.30 4.01 -64.41%
DPS 0.00 1.11 1.48 3.06 0.00 1.89 2.51 -
NAPS 0.435 0.4312 0.4294 0.1788 0.1737 0.1657 0.1521 101.35%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 5.40 5.45 4.70 4.32 4.72 4.70 4.56 -
P/RPS 0.00 3.03 1.96 1.61 1.71 2.45 1.61 -
P/EPS 54.22 1.68 1.10 15.46 13.75 9.24 9.60 216.81%
EY 1.84 59.38 91.23 6.47 7.27 10.82 10.42 -68.49%
DY 0.00 2.38 3.68 8.33 0.00 4.75 6.53 -
P/NAPS 1.07 1.08 0.93 2.06 2.31 2.40 2.53 -43.62%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 18/11/03 27/08/03 21/05/03 24/02/03 05/11/02 22/08/02 22/05/02 -
Price 5.80 5.40 5.10 4.36 4.68 4.88 5.00 -
P/RPS 0.00 3.00 2.13 1.63 1.70 2.55 1.76 -
P/EPS 58.23 1.67 1.19 15.60 13.64 9.59 10.53 212.38%
EY 1.72 59.93 84.08 6.41 7.33 10.42 9.50 -67.96%
DY 0.00 2.40 3.39 8.26 0.00 4.57 5.95 -
P/NAPS 1.14 1.07 1.01 2.08 2.29 2.49 2.77 -44.64%

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