[HUMEIND] QoQ Cumulative 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- 43.09%
YoY- -97.54%
Quarter Report
Latest QR
Upcoming QR
HUMEIND's Result
HUMEIND's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 54,917 26,239 49,328 30,393 14,847 0 111,434 -37.47%
PBT 4,750 3,117 8,245 6,174 4,680 2,148 208,767 -91.87%
Tax -1,224 -788 -1,677 -1,269 -1,252 -598 -8,324 -71.97%
NP 3,526 2,329 6,568 4,905 3,428 1,550 200,443 -93.15%
-
NP to SH 3,526 2,329 6,568 4,905 3,428 1,550 200,443 -93.15%
-
Tax Rate 25.77% 25.28% 20.34% 20.55% 26.75% 27.84% 3.99% -
Total Cost 51,391 23,910 42,760 25,488 11,419 -1,550 -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 3,731 3,726 6,219 6,216 3,110 - 8,027 -39.85%
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 12.33% 7.65% 23.47% 16.79% 11.48% 0.49% 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 88.31 42.25 79.31 48.89 23.86 0.00 179.91 -37.63%
EPS 5.67 3.75 10.56 7.89 5.51 2.49 323.61 -93.17%
DPS 6.00 6.00 10.00 10.00 5.00 0.00 12.96 -40.01%
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 7.57 3.62 6.80 4.19 2.05 0.00 15.36 -37.47%
EPS 0.49 0.32 0.91 0.68 0.47 0.21 27.63 -93.11%
DPS 0.51 0.51 0.86 0.86 0.43 0.00 1.11 -40.31%
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 1.93 4.09 2.50 4.58 9.97 0.00 3.03 -25.86%
P/EPS 29.98 46.13 18.75 28.39 43.19 216.87 1.68 576.94%
EY 3.34 2.17 5.33 3.52 2.32 0.46 59.38 -85.19%
DY 3.53 3.47 5.05 4.46 2.10 0.00 2.38 29.90%
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 1.80 4.00 2.31 4.13 9.47 0.00 3.00 -28.75%
P/EPS 28.04 45.07 17.33 25.60 41.02 232.93 1.67 550.12%
EY 3.57 2.22 5.77 3.91 2.44 0.43 59.93 -84.61%
DY 3.77 3.55 5.46 4.95 2.21 0.00 2.40 34.94%
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