[HUMEIND] QoQ TTM Result on 31-Dec-2015 [#2]

Stock
[HUMEIND] HUME CEMENT INDUSTRIES BERHAD
Announcement Date
26-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 2.69%
YoY- 568.67%
Quarter Report
Latest QR
Upcoming QR
HUMEIND's Result
HUMEIND's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 594,974 603,302 626,866 654,064 619,427 472,772 312,081 53.57%
PBT 53,825 62,849 83,941 92,989 89,337 69,381 39,677 22.47%
Tax -12,523 -14,099 -22,882 -23,842 -22,003 -17,383 -9,475 20.37%
NP 41,302 48,750 61,059 69,147 67,334 51,998 30,202 23.13%
-
NP to SH 41,302 48,750 61,059 69,147 67,334 51,998 30,202 23.13%
-
Tax Rate 23.27% 22.43% 27.26% 25.64% 24.63% 25.05% 23.88% -
Total Cost 553,672 554,552 565,807 584,917 552,093 420,774 281,879 56.64%
-
Net Worth 445,557 435,975 440,766 431,184 416,811 402,438 397,647 7.85%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 14,372 14,372 14,372 14,372 14,372 14,372 14,372 0.00%
Div Payout % 34.80% 29.48% 23.54% 20.79% 21.35% 27.64% 47.59% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 445,557 435,975 440,766 431,184 416,811 402,438 397,647 7.85%
NOSH 479,093 479,093 479,093 479,093 479,093 479,093 479,093 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 6.94% 8.08% 9.74% 10.57% 10.87% 11.00% 9.68% -
ROE 9.27% 11.18% 13.85% 16.04% 16.15% 12.92% 7.60% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 124.19 125.93 130.84 136.52 129.29 98.68 65.14 53.57%
EPS 8.62 10.18 12.74 14.43 14.05 10.85 6.30 23.17%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 0.93 0.91 0.92 0.90 0.87 0.84 0.83 7.85%
Adjusted Per Share Value based on latest NOSH - 479,093
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 82.01 83.16 86.41 90.16 85.38 65.17 43.02 53.56%
EPS 5.69 6.72 8.42 9.53 9.28 7.17 4.16 23.14%
DPS 1.98 1.98 1.98 1.98 1.98 1.98 1.98 0.00%
NAPS 0.6142 0.6009 0.6075 0.5943 0.5745 0.5547 0.5481 7.86%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 3.18 3.10 3.25 3.20 3.35 3.79 3.55 -
P/RPS 2.56 2.46 2.48 2.34 2.59 3.84 5.45 -39.49%
P/EPS 36.89 30.47 25.50 22.17 23.84 34.92 56.31 -24.51%
EY 2.71 3.28 3.92 4.51 4.20 2.86 1.78 32.24%
DY 0.94 0.97 0.92 0.94 0.90 0.79 0.85 6.92%
P/NAPS 3.42 3.41 3.53 3.56 3.85 4.51 4.28 -13.85%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 09/11/16 17/08/16 20/04/16 26/01/16 17/11/15 27/08/15 29/04/15 -
Price 3.02 3.36 3.20 2.88 3.37 3.23 3.61 -
P/RPS 2.43 2.67 2.45 2.11 2.61 3.27 5.54 -42.18%
P/EPS 35.03 33.02 25.11 19.95 23.98 29.76 57.27 -27.87%
EY 2.85 3.03 3.98 5.01 4.17 3.36 1.75 38.29%
DY 0.99 0.89 0.94 1.04 0.89 0.93 0.83 12.43%
P/NAPS 3.25 3.69 3.48 3.20 3.87 3.85 4.35 -17.61%

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