[HUMEIND] QoQ TTM Result on 31-Dec-2012 [#2]

Stock
[HUMEIND] HUME CEMENT INDUSTRIES BERHAD
Announcement Date
04-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 34.5%
YoY- 127.83%
Quarter Report
Latest QR
Upcoming QR
HUMEIND's Result
HUMEIND's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 55,769 59,265 54,872 53,424 52,550 53,276 46,192 13.37%
PBT -1,804 71 -456 875 655 1,088 -2,157 -11.22%
Tax 308 2 134 -68 -55 -204 181 42.48%
NP -1,496 73 -322 807 600 884 -1,976 -16.91%
-
NP to SH -1,496 73 -322 807 600 884 -1,976 -16.91%
-
Tax Rate - -2.82% - 7.77% 8.40% 18.75% - -
Total Cost 57,265 59,192 55,194 52,617 51,950 52,392 48,168 12.21%
-
Net Worth 21,745 23,696 22,436 23,749 22,377 60,308 58,899 -48.50%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 21,745 23,696 22,436 23,749 22,377 60,308 58,899 -48.50%
NOSH 62,131 62,359 62,322 62,499 58,888 62,173 61,999 0.14%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -2.68% 0.12% -0.59% 1.51% 1.14% 1.66% -4.28% -
ROE -6.88% 0.31% -1.44% 3.40% 2.68% 1.47% -3.35% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 89.76 95.04 88.05 85.48 89.24 85.69 74.50 13.21%
EPS -2.41 0.12 -0.52 1.29 1.02 1.42 -3.19 -17.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.38 0.36 0.38 0.38 0.97 0.95 -48.57%
Adjusted Per Share Value based on latest NOSH - 62,499
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 7.69 8.17 7.56 7.36 7.24 7.34 6.37 13.36%
EPS -0.21 0.01 -0.04 0.11 0.08 0.12 -0.27 -15.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.0327 0.0309 0.0327 0.0308 0.0831 0.0812 -48.48%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.65 0.395 0.345 0.32 0.34 0.32 0.41 -
P/RPS 1.84 0.42 0.39 0.37 0.38 0.37 0.55 123.52%
P/EPS -68.53 337.43 -66.77 24.78 33.37 22.51 -12.86 204.77%
EY -1.46 0.30 -1.50 4.04 3.00 4.44 -7.77 -67.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.71 1.04 0.96 0.84 0.89 0.33 0.43 392.49%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 14/11/13 27/08/13 29/04/13 04/02/13 20/11/12 27/08/12 25/04/12 -
Price 1.25 0.49 0.38 0.34 0.32 0.36 0.40 -
P/RPS 1.39 0.52 0.43 0.40 0.36 0.42 0.54 87.71%
P/EPS -51.91 418.58 -73.55 26.33 31.41 25.32 -12.55 157.45%
EY -1.93 0.24 -1.36 3.80 3.18 3.95 -7.97 -61.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.57 1.29 1.06 0.89 0.84 0.37 0.42 315.95%

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