[HUMEIND] QoQ Cumulative Quarter Result on 31-Dec-2003 [#2]

Stock
[HUMEIND] HUME CEMENT INDUSTRIES BERHAD
Announcement Date
17-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 121.16%
YoY- -60.26%
Quarter Report
Latest QR
Upcoming QR
HUMEIND's Result
HUMEIND's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 26,239 49,328 30,393 14,847 0 111,434 111,434 -61.76%
PBT 3,117 8,245 6,174 4,680 2,148 208,767 206,703 -93.84%
Tax -788 -1,677 -1,269 -1,252 -598 -8,324 -7,506 -77.65%
NP 2,329 6,568 4,905 3,428 1,550 200,443 199,197 -94.80%
-
NP to SH 2,329 6,568 4,905 3,428 1,550 200,443 199,197 -94.80%
-
Tax Rate 25.28% 20.34% 20.55% 26.75% 27.84% 3.99% 3.63% -
Total Cost 23,910 42,760 25,488 11,419 -1,550 -89,009 -87,763 -
-
Net Worth 30,432 27,988 29,218 29,862 315,602 312,795 311,555 -78.70%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 3,726 6,219 6,216 3,110 - 8,027 8,027 -39.96%
Div Payout % 160.00% 94.70% 126.74% 90.74% - 4.00% 4.03% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 30,432 27,988 29,218 29,862 315,602 312,795 311,555 -78.70%
NOSH 62,106 62,196 62,167 62,214 62,248 61,939 61,939 0.17%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 8.88% 13.31% 16.14% 23.09% 0.00% 179.88% 178.76% -
ROE 7.65% 23.47% 16.79% 11.48% 0.49% 64.08% 63.94% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 42.25 79.31 48.89 23.86 0.00 179.91 179.91 -61.83%
EPS 3.75 10.56 7.89 5.51 2.49 323.61 321.60 -94.81%
DPS 6.00 10.00 10.00 5.00 0.00 12.96 12.96 -40.07%
NAPS 0.49 0.45 0.47 0.48 5.07 5.05 5.03 -78.73%
Adjusted Per Share Value based on latest NOSH - 62,185
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 3.62 6.80 4.19 2.05 0.00 15.36 15.36 -61.74%
EPS 0.32 0.91 0.68 0.47 0.21 27.63 27.46 -94.81%
DPS 0.51 0.86 0.86 0.43 0.00 1.11 1.11 -40.37%
NAPS 0.0419 0.0386 0.0403 0.0412 0.435 0.4312 0.4294 -78.71%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.73 1.98 2.24 2.38 5.40 5.45 4.70 -
P/RPS 4.09 2.50 4.58 9.97 0.00 3.03 2.61 34.80%
P/EPS 46.13 18.75 28.39 43.19 216.87 1.68 1.46 893.16%
EY 2.17 5.33 3.52 2.32 0.46 59.38 68.43 -89.91%
DY 3.47 5.05 4.46 2.10 0.00 2.38 2.76 16.43%
P/NAPS 3.53 4.40 4.77 4.96 1.07 1.08 0.93 142.73%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 04/01/05 18/08/04 10/05/04 17/02/04 18/11/03 27/08/03 21/05/03 -
Price 1.69 1.83 2.02 2.26 5.80 5.40 5.10 -
P/RPS 4.00 2.31 4.13 9.47 0.00 3.00 2.83 25.86%
P/EPS 45.07 17.33 25.60 41.02 232.93 1.67 1.59 824.01%
EY 2.22 5.77 3.91 2.44 0.43 59.93 63.06 -89.19%
DY 3.55 5.46 4.95 2.21 0.00 2.40 2.54 24.92%
P/NAPS 3.45 4.07 4.30 4.71 1.14 1.07 1.01 126.30%

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