[HUMEIND] QoQ Cumulative Quarter Result on 30-Jun-2005 [#4]

Stock
[HUMEIND] HUME CEMENT INDUSTRIES BERHAD
Announcement Date
16-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 44.2%
YoY- 19.17%
Quarter Report
Latest QR
Upcoming QR
HUMEIND's Result
HUMEIND's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 55,342 43,162 24,084 109,107 81,777 54,917 26,239 64.53%
PBT 3,330 3,201 2,319 9,877 7,277 4,750 3,117 4.50%
Tax 550 -685 -523 -2,050 -1,849 -1,224 -788 -
NP 3,880 2,516 1,796 7,827 5,428 3,526 2,329 40.57%
-
NP to SH 3,880 2,516 1,796 7,827 5,428 3,526 2,329 40.57%
-
Tax Rate -16.52% 21.40% 22.55% 20.76% 25.41% 25.77% 25.28% -
Total Cost 51,462 40,646 22,288 101,280 76,349 51,391 23,910 66.77%
-
Net Worth 67,775 66,472 31,694 29,840 31,088 28,605 30,432 70.62%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 7,461 4,659 4,660 7,460 7,461 3,731 3,726 58.93%
Div Payout % 192.31% 185.19% 259.52% 95.31% 137.46% 105.82% 160.00% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 67,775 66,472 31,694 29,840 31,088 28,605 30,432 70.62%
NOSH 62,179 62,123 62,145 62,168 62,176 62,186 62,106 0.07%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 7.01% 5.83% 7.46% 7.17% 6.64% 6.42% 8.88% -
ROE 5.72% 3.79% 5.67% 26.23% 17.46% 12.33% 7.65% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 89.00 69.48 38.75 175.50 131.52 88.31 42.25 64.40%
EPS 6.24 4.05 2.89 12.59 8.73 5.67 3.75 40.46%
DPS 12.00 7.50 7.50 12.00 12.00 6.00 6.00 58.80%
NAPS 1.09 1.07 0.51 0.48 0.50 0.46 0.49 70.48%
Adjusted Per Share Value based on latest NOSH - 62,150
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 7.63 5.95 3.32 15.04 11.27 7.57 3.62 64.46%
EPS 0.53 0.35 0.25 1.08 0.75 0.49 0.32 40.02%
DPS 1.03 0.64 0.64 1.03 1.03 0.51 0.51 59.84%
NAPS 0.0934 0.0916 0.0437 0.0411 0.0429 0.0394 0.0419 70.72%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.30 1.21 1.16 1.21 1.52 1.70 1.73 -
P/RPS 1.46 1.74 2.99 0.69 1.16 1.93 4.09 -49.71%
P/EPS 20.83 29.88 40.14 9.61 17.41 29.98 46.13 -41.17%
EY 4.80 3.35 2.49 10.40 5.74 3.34 2.17 69.84%
DY 9.23 6.20 6.47 9.92 7.89 3.53 3.47 92.09%
P/NAPS 1.19 1.13 2.27 2.52 3.04 3.70 3.53 -51.59%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 16/02/06 22/11/05 16/08/05 18/05/05 22/02/05 04/01/05 -
Price 1.31 1.31 1.30 1.26 1.10 1.59 1.69 -
P/RPS 1.47 1.89 3.35 0.72 0.84 1.80 4.00 -48.72%
P/EPS 20.99 32.35 44.98 10.01 12.60 28.04 45.07 -39.94%
EY 4.76 3.09 2.22 9.99 7.94 3.57 2.22 66.35%
DY 9.16 5.73 5.77 9.52 10.91 3.77 3.55 88.23%
P/NAPS 1.20 1.22 2.55 2.63 2.20 3.46 3.45 -50.57%

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