[HUMEIND] QoQ Annualized Quarter Result on 31-Mar-2005 [#3]

Stock
[HUMEIND] HUME CEMENT INDUSTRIES BERHAD
Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 2.63%
YoY- 10.66%
Quarter Report
Latest QR
Upcoming QR
HUMEIND's Result
HUMEIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 86,324 96,336 109,107 109,036 109,834 104,956 49,328 45.07%
PBT 6,402 9,276 9,877 9,702 9,500 12,468 8,245 -15.48%
Tax -1,370 -2,092 -2,050 -2,465 -2,448 -3,152 -1,677 -12.57%
NP 5,032 7,184 7,827 7,237 7,052 9,316 6,568 -16.23%
-
NP to SH 5,032 7,184 7,827 7,237 7,052 9,316 6,568 -16.23%
-
Tax Rate 21.40% 22.55% 20.76% 25.41% 25.77% 25.28% 20.34% -
Total Cost 81,292 89,152 101,280 101,798 102,782 95,640 42,760 53.28%
-
Net Worth 66,472 31,694 29,840 31,088 28,605 30,432 27,988 77.72%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 9,318 18,643 7,460 9,948 7,462 14,905 6,219 30.84%
Div Payout % 185.19% 259.52% 95.31% 137.46% 105.82% 160.00% 94.70% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 66,472 31,694 29,840 31,088 28,605 30,432 27,988 77.72%
NOSH 62,123 62,145 62,168 62,176 62,186 62,106 62,196 -0.07%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 5.83% 7.46% 7.17% 6.64% 6.42% 8.88% 13.31% -
ROE 7.57% 22.67% 26.23% 23.28% 24.65% 30.61% 23.47% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 138.96 155.02 175.50 175.37 176.62 168.99 79.31 45.18%
EPS 8.10 11.56 12.59 11.64 11.34 15.00 10.56 -16.16%
DPS 15.00 30.00 12.00 16.00 12.00 24.00 10.00 30.94%
NAPS 1.07 0.51 0.48 0.50 0.46 0.49 0.45 77.86%
Adjusted Per Share Value based on latest NOSH - 62,156
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 11.90 13.28 15.04 15.03 15.14 14.47 6.80 45.07%
EPS 0.69 0.99 1.08 1.00 0.97 1.28 0.91 -16.80%
DPS 1.28 2.57 1.03 1.37 1.03 2.05 0.86 30.26%
NAPS 0.0916 0.0437 0.0411 0.0429 0.0394 0.0419 0.0386 77.63%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.21 1.16 1.21 1.52 1.70 1.73 1.98 -
P/RPS 0.87 0.75 0.69 0.87 0.96 1.02 2.50 -50.42%
P/EPS 14.94 10.03 9.61 13.06 14.99 11.53 18.75 -14.01%
EY 6.69 9.97 10.40 7.66 6.67 8.67 5.33 16.31%
DY 12.40 25.86 9.92 10.53 7.06 13.87 5.05 81.70%
P/NAPS 1.13 2.27 2.52 3.04 3.70 3.53 4.40 -59.49%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 16/02/06 22/11/05 16/08/05 18/05/05 22/02/05 04/01/05 18/08/04 -
Price 1.31 1.30 1.26 1.10 1.59 1.69 1.83 -
P/RPS 0.94 0.84 0.72 0.63 0.90 1.00 2.31 -44.99%
P/EPS 16.17 11.25 10.01 9.45 14.02 11.27 17.33 -4.50%
EY 6.18 8.89 9.99 10.58 7.13 8.88 5.77 4.66%
DY 11.45 23.08 9.52 14.55 7.55 14.20 5.46 63.61%
P/NAPS 1.22 2.55 2.63 2.20 3.46 3.45 4.07 -55.11%

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