[HUMEIND] QoQ Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[HUMEIND] HUME CEMENT INDUSTRIES BERHAD
Announcement Date
16-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -29.96%
YoY- -28.64%
Quarter Report
Latest QR
Upcoming QR
HUMEIND's Result
HUMEIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 69,932 71,168 73,789 86,324 96,336 109,107 109,036 -25.60%
PBT -1,204 3,632 4,440 6,402 9,276 9,877 9,702 -
Tax -52 421 733 -1,370 -2,092 -2,050 -2,465 -92.34%
NP -1,256 4,053 5,173 5,032 7,184 7,827 7,237 -
-
NP to SH -1,256 4,053 5,173 5,032 7,184 7,827 7,237 -
-
Tax Rate - -11.59% -16.51% 21.40% 22.55% 20.76% 25.41% -
Total Cost 71,188 67,115 68,616 81,292 89,152 101,280 101,798 -21.19%
-
Net Worth 65,311 65,270 67,775 66,472 31,694 29,840 31,088 63.95%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 7,459 9,948 9,318 18,643 7,460 9,948 -
Div Payout % - 184.05% 192.31% 185.19% 259.52% 95.31% 137.46% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 65,311 65,270 67,775 66,472 31,694 29,840 31,088 63.95%
NOSH 62,800 62,162 62,179 62,123 62,145 62,168 62,176 0.66%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -1.80% 5.69% 7.01% 5.83% 7.46% 7.17% 6.64% -
ROE -1.92% 6.21% 7.63% 7.57% 22.67% 26.23% 23.28% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 111.36 114.49 118.67 138.96 155.02 175.50 175.37 -26.10%
EPS -2.00 6.52 8.32 8.10 11.56 12.59 11.64 -
DPS 0.00 12.00 16.00 15.00 30.00 12.00 16.00 -
NAPS 1.04 1.05 1.09 1.07 0.51 0.48 0.50 62.87%
Adjusted Per Share Value based on latest NOSH - 62,068
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 9.64 9.81 10.17 11.90 13.28 15.04 15.03 -25.60%
EPS -0.17 0.56 0.71 0.69 0.99 1.08 1.00 -
DPS 0.00 1.03 1.37 1.28 2.57 1.03 1.37 -
NAPS 0.09 0.09 0.0934 0.0916 0.0437 0.0411 0.0429 63.80%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.30 1.33 1.30 1.21 1.16 1.21 1.52 -
P/RPS 1.17 1.16 1.10 0.87 0.75 0.69 0.87 21.81%
P/EPS -65.00 20.40 15.63 14.94 10.03 9.61 13.06 -
EY -1.54 4.90 6.40 6.69 9.97 10.40 7.66 -
DY 0.00 9.02 12.31 12.40 25.86 9.92 10.53 -
P/NAPS 1.25 1.27 1.19 1.13 2.27 2.52 3.04 -44.67%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 14/11/06 17/08/06 26/05/06 16/02/06 22/11/05 16/08/05 18/05/05 -
Price 1.28 1.30 1.31 1.31 1.30 1.26 1.10 -
P/RPS 1.15 1.14 1.10 0.94 0.84 0.72 0.63 49.30%
P/EPS -64.00 19.94 15.75 16.17 11.25 10.01 9.45 -
EY -1.56 5.02 6.35 6.18 8.89 9.99 10.58 -
DY 0.00 9.23 12.21 11.45 23.08 9.52 14.55 -
P/NAPS 1.23 1.24 1.20 1.22 2.55 2.63 2.20 -32.10%

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