[HUMEIND] QoQ Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[HUMEIND] HUME CEMENT INDUSTRIES BERHAD
Announcement Date
29-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 70.87%
YoY- 880.39%
Quarter Report
Latest QR
Upcoming QR
HUMEIND's Result
HUMEIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 619,224 632,908 472,772 401,357 256,642 46,288 40,546 512.50%
PBT 80,074 80,748 69,381 55,106 32,860 924 -6,053 -
Tax -21,120 -18,868 -17,383 -12,976 -8,204 -388 608 -
NP 58,954 61,880 51,998 42,130 24,656 536 -5,445 -
-
NP to SH 58,954 61,880 51,998 42,130 24,656 536 -5,445 -
-
Tax Rate 26.38% 23.37% 25.05% 23.55% 24.97% 41.99% - -
Total Cost 560,270 571,028 420,774 359,226 231,986 45,752 45,991 427.03%
-
Net Worth 431,184 416,811 402,438 397,647 305,391 18,345 18,034 725.15%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - 14,372 19,163 - - - -
Div Payout % - - 27.64% 45.49% - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 431,184 416,811 402,438 397,647 305,391 18,345 18,034 725.15%
NOSH 479,093 479,093 479,093 479,093 479,093 31,093 62,187 288.62%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 9.52% 9.78% 11.00% 10.50% 9.61% 1.16% -13.43% -
ROE 13.67% 14.85% 12.92% 10.59% 8.07% 2.92% -30.19% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 129.25 132.11 98.68 83.77 66.39 148.87 65.20 57.60%
EPS 12.30 12.92 15.17 14.16 11.80 1.72 -8.75 -
DPS 0.00 0.00 3.00 4.00 0.00 0.00 0.00 -
NAPS 0.90 0.87 0.84 0.83 0.79 0.59 0.29 112.32%
Adjusted Per Share Value based on latest NOSH - 479,093
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 85.35 87.24 65.17 55.32 35.38 6.38 5.59 512.40%
EPS 8.13 8.53 7.17 5.81 3.40 0.07 -0.75 -
DPS 0.00 0.00 1.98 2.64 0.00 0.00 0.00 -
NAPS 0.5943 0.5745 0.5547 0.5481 0.4209 0.0253 0.0249 724.19%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 3.20 3.35 3.79 3.55 4.00 4.62 2.41 -
P/RPS 2.48 2.54 3.84 4.24 6.03 3.10 3.70 -23.35%
P/EPS 26.01 25.94 34.92 40.37 62.71 268.01 -27.52 -
EY 3.85 3.86 2.86 2.48 1.59 0.37 -3.63 -
DY 0.00 0.00 0.79 1.13 0.00 0.00 0.00 -
P/NAPS 3.56 3.85 4.51 4.28 5.06 7.83 8.31 -43.08%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/01/16 17/11/15 27/08/15 29/04/15 22/01/15 12/11/14 27/08/14 -
Price 2.88 3.37 3.23 3.61 3.80 4.25 4.32 -
P/RPS 2.23 2.55 3.27 4.31 5.72 2.85 6.63 -51.53%
P/EPS 23.40 26.09 29.76 41.05 59.58 246.55 -49.34 -
EY 4.27 3.83 3.36 2.44 1.68 0.41 -2.03 -
DY 0.00 0.00 0.93 1.11 0.00 0.00 0.00 -
P/NAPS 3.20 3.87 3.85 4.35 4.81 7.20 14.90 -64.03%

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