[HUMEIND] QoQ Quarter Result on 30-Sep-2004 [#1]

Stock
[HUMEIND] HUME CEMENT INDUSTRIES BERHAD
Announcement Date
04-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 40.05%
YoY- 50.26%
Quarter Report
Latest QR
Upcoming QR
HUMEIND's Result
HUMEIND's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 27,330 26,860 28,678 26,239 18,935 15,546 14,847 50.25%
PBT 2,600 2,527 1,633 3,117 2,071 1,494 2,532 1.78%
Tax -201 -625 -436 -788 -408 -17 -654 -54.49%
NP 2,399 1,902 1,197 2,329 1,663 1,477 1,878 17.74%
-
NP to SH 2,399 1,902 1,197 2,329 1,663 1,477 1,878 17.74%
-
Tax Rate 7.73% 24.73% 26.70% 25.28% 19.70% 1.14% 25.83% -
Total Cost 24,931 24,958 27,481 23,910 17,272 14,069 12,969 54.66%
-
Net Worth 29,832 31,078 28,678 30,432 28,028 29,167 29,849 -0.03%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - 3,729 - 3,726 - 3,102 3,109 -
Div Payout % - 196.08% - 160.00% - 210.08% 165.56% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 29,832 31,078 28,678 30,432 28,028 29,167 29,849 -0.03%
NOSH 62,150 62,156 62,343 62,106 62,284 62,058 62,185 -0.03%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 8.78% 7.08% 4.17% 8.88% 8.78% 9.50% 12.65% -
ROE 8.04% 6.12% 4.17% 7.65% 5.93% 5.06% 6.29% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 43.97 43.21 46.00 42.25 30.40 25.05 23.88 50.28%
EPS 3.86 3.06 1.92 3.75 2.67 2.38 3.02 17.79%
DPS 0.00 6.00 0.00 6.00 0.00 5.00 5.00 -
NAPS 0.48 0.50 0.46 0.49 0.45 0.47 0.48 0.00%
Adjusted Per Share Value based on latest NOSH - 62,106
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 3.77 3.70 3.95 3.62 2.61 2.14 2.05 50.15%
EPS 0.33 0.26 0.16 0.32 0.23 0.20 0.26 17.24%
DPS 0.00 0.51 0.00 0.51 0.00 0.43 0.43 -
NAPS 0.0411 0.0428 0.0395 0.0419 0.0386 0.0402 0.0411 0.00%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.21 1.52 1.70 1.73 1.98 2.24 2.38 -
P/RPS 2.75 3.52 3.70 4.09 6.51 8.94 9.97 -57.66%
P/EPS 31.35 49.67 88.54 46.13 74.16 94.12 78.81 -45.94%
EY 3.19 2.01 1.13 2.17 1.35 1.06 1.27 84.88%
DY 0.00 3.95 0.00 3.47 0.00 2.23 2.10 -
P/NAPS 2.52 3.04 3.70 3.53 4.40 4.77 4.96 -36.35%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 16/08/05 18/05/05 22/02/05 04/01/05 18/08/04 10/05/04 17/02/04 -
Price 1.26 1.10 1.59 1.69 1.83 2.02 2.26 -
P/RPS 2.87 2.55 3.46 4.00 6.02 8.06 9.47 -54.91%
P/EPS 32.64 35.95 82.81 45.07 68.54 84.87 74.83 -42.51%
EY 3.06 2.78 1.21 2.22 1.46 1.18 1.34 73.49%
DY 0.00 5.45 0.00 3.55 0.00 2.48 2.21 -
P/NAPS 2.63 2.20 3.46 3.45 4.07 4.30 4.71 -32.21%

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