[HUMEIND] QoQ TTM Result on 31-Mar-2002 [#3]

Stock
[HUMEIND] HUME CEMENT INDUSTRIES BERHAD
Announcement Date
22-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 7.14%
YoY- 28.57%
Quarter Report
Latest QR
Upcoming QR
HUMEIND's Result
HUMEIND's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 174,428 174,775 177,444 172,935 165,926 165,020 156,412 7.51%
PBT 32,991 35,743 37,909 34,654 32,275 30,838 29,118 8.65%
Tax -7,982 -7,424 -6,721 -6,180 -5,699 -5,183 -5,330 30.79%
NP 25,009 28,319 31,188 28,474 26,576 25,655 23,788 3.38%
-
NP to SH 25,009 28,319 31,188 28,474 26,576 25,655 23,788 3.38%
-
Tax Rate 24.19% 20.77% 17.73% 17.83% 17.66% 16.81% 18.30% -
Total Cost 149,419 146,456 146,256 144,461 139,350 139,365 132,624 8.25%
-
Net Worth 129,662 125,990 119,891 110,406 111,256 110,145 101,899 17.37%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 19,274 8,160 8,160 8,160 9,170 15,285 15,285 16.66%
Div Payout % 77.07% 28.82% 26.17% 28.66% 34.51% 59.58% 64.26% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 129,662 125,990 119,891 110,406 111,256 110,145 101,899 17.37%
NOSH 61,743 61,759 61,300 61,268 61,123 61,137 61,090 0.70%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 14.34% 16.20% 17.58% 16.47% 16.02% 15.55% 15.21% -
ROE 19.29% 22.48% 26.01% 25.79% 23.89% 23.29% 23.34% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 282.50 282.99 289.47 282.26 271.46 269.92 256.03 6.75%
EPS 40.50 45.85 50.88 46.47 43.48 41.96 38.94 2.64%
DPS 31.32 13.32 13.32 13.32 15.00 25.00 25.00 16.16%
NAPS 2.10 2.04 1.9558 1.802 1.8202 1.8016 1.668 16.54%
Adjusted Per Share Value based on latest NOSH - 61,268
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 24.04 24.09 24.46 23.84 22.87 22.75 21.56 7.50%
EPS 3.45 3.90 4.30 3.92 3.66 3.54 3.28 3.41%
DPS 2.66 1.12 1.12 1.12 1.26 2.11 2.11 16.64%
NAPS 0.1787 0.1737 0.1653 0.1522 0.1534 0.1518 0.1405 17.33%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 4.32 4.72 4.70 4.56 3.10 2.60 2.91 -
P/RPS 1.53 1.67 1.62 1.62 1.14 0.96 1.14 21.60%
P/EPS 10.67 10.29 9.24 9.81 7.13 6.20 7.47 26.74%
EY 9.38 9.71 10.82 10.19 14.03 16.14 13.38 -21.03%
DY 7.25 2.82 2.83 2.92 4.84 9.62 8.59 -10.66%
P/NAPS 2.06 2.31 2.40 2.53 1.70 1.44 1.74 11.87%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 24/02/03 05/11/02 22/08/02 22/05/02 04/02/02 27/11/01 28/08/01 -
Price 4.36 4.68 4.88 5.00 3.72 3.06 3.00 -
P/RPS 1.54 1.65 1.69 1.77 1.37 1.13 1.17 20.04%
P/EPS 10.76 10.21 9.59 10.76 8.56 7.29 7.70 24.91%
EY 9.29 9.80 10.43 9.29 11.69 13.71 12.98 -19.93%
DY 7.18 2.85 2.73 2.66 4.03 8.17 8.33 -9.40%
P/NAPS 2.08 2.29 2.50 2.77 2.04 1.70 1.80 10.08%

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