[HUMEIND] QoQ Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[HUMEIND] HUME CEMENT INDUSTRIES BERHAD
Announcement Date
10-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -4.61%
YoY- -97.54%
Quarter Report
Latest QR
Upcoming QR
HUMEIND's Result
HUMEIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 109,834 104,956 49,328 40,524 29,694 0 111,434 -0.95%
PBT 9,500 12,468 8,245 8,232 9,360 8,592 208,767 -87.13%
Tax -2,448 -3,152 -1,677 -1,692 -2,504 -2,392 -8,324 -55.61%
NP 7,052 9,316 6,568 6,540 6,856 6,200 200,443 -89.15%
-
NP to SH 7,052 9,316 6,568 6,540 6,856 6,200 200,443 -89.15%
-
Tax Rate 25.77% 25.28% 20.34% 20.55% 26.75% 27.84% 3.99% -
Total Cost 102,782 95,640 42,760 33,984 22,838 -6,200 -89,009 -
-
Net Worth 28,605 30,432 27,988 29,218 29,862 315,602 312,795 -79.55%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 7,462 14,905 6,219 8,288 6,221 - 8,027 -4.72%
Div Payout % 105.82% 160.00% 94.70% 126.74% 90.74% - 4.00% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 28,605 30,432 27,988 29,218 29,862 315,602 312,795 -79.55%
NOSH 62,186 62,106 62,196 62,167 62,214 62,248 61,939 0.26%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 6.42% 8.88% 13.31% 16.14% 23.09% 0.00% 179.88% -
ROE 24.65% 30.61% 23.47% 22.38% 22.96% 1.96% 64.08% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 176.62 168.99 79.31 65.19 47.73 0.00 179.91 -1.21%
EPS 11.34 15.00 10.56 10.52 11.02 9.96 323.61 -89.18%
DPS 12.00 24.00 10.00 13.33 10.00 0.00 12.96 -4.97%
NAPS 0.46 0.49 0.45 0.47 0.48 5.07 5.05 -79.60%
Adjusted Per Share Value based on latest NOSH - 62,058
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 15.14 14.47 6.80 5.59 4.09 0.00 15.36 -0.95%
EPS 0.97 1.28 0.91 0.90 0.95 0.85 27.63 -89.16%
DPS 1.03 2.05 0.86 1.14 0.86 0.00 1.11 -4.84%
NAPS 0.0394 0.0419 0.0386 0.0403 0.0412 0.435 0.4312 -79.56%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.70 1.73 1.98 2.24 2.38 5.40 5.45 -
P/RPS 0.96 1.02 2.50 3.44 4.99 0.00 3.03 -53.36%
P/EPS 14.99 11.53 18.75 21.29 21.60 54.22 1.68 327.34%
EY 6.67 8.67 5.33 4.70 4.63 1.84 59.38 -76.56%
DY 7.06 13.87 5.05 5.95 4.20 0.00 2.38 105.77%
P/NAPS 3.70 3.53 4.40 4.77 4.96 1.07 1.08 126.41%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 22/02/05 04/01/05 18/08/04 10/05/04 17/02/04 18/11/03 27/08/03 -
Price 1.59 1.69 1.83 2.02 2.26 5.80 5.40 -
P/RPS 0.90 1.00 2.31 3.10 4.74 0.00 3.00 -55.02%
P/EPS 14.02 11.27 17.33 19.20 20.51 58.23 1.67 310.41%
EY 7.13 8.88 5.77 5.21 4.88 1.72 59.93 -75.65%
DY 7.55 14.20 5.46 6.60 4.42 0.00 2.40 113.95%
P/NAPS 3.46 3.45 4.07 4.30 4.71 1.14 1.07 117.89%

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