[HUMEIND] QoQ TTM Result on 31-Mar-2005 [#3]

Stock
[HUMEIND] HUME CEMENT INDUSTRIES BERHAD
Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 6.38%
YoY- 15.28%
Quarter Report
Latest QR
Upcoming QR
HUMEIND's Result
HUMEIND's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 97,352 106,952 109,107 100,712 89,398 75,567 49,328 57.14%
PBT 8,328 9,079 9,877 9,348 8,315 9,214 8,245 0.66%
Tax -1,511 -1,785 -2,050 -2,257 -1,649 -1,867 -1,677 -6.69%
NP 6,817 7,294 7,827 7,091 6,666 7,347 6,568 2.50%
-
NP to SH 6,817 7,294 7,827 7,091 6,666 7,347 6,568 2.50%
-
Tax Rate 18.14% 19.66% 20.76% 24.14% 19.83% 20.26% 20.34% -
Total Cost 90,535 99,658 101,280 93,621 82,732 68,220 42,760 64.66%
-
Net Worth 66,413 31,694 29,832 31,078 28,678 30,432 28,028 77.45%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 8,390 8,390 7,455 7,455 6,829 9,938 6,212 22.11%
Div Payout % 123.08% 115.03% 95.26% 105.14% 102.45% 135.27% 94.58% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 66,413 31,694 29,832 31,078 28,678 30,432 28,028 77.45%
NOSH 62,068 62,145 62,150 62,156 62,343 62,106 62,284 -0.23%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 7.00% 6.82% 7.17% 7.04% 7.46% 9.72% 13.31% -
ROE 10.26% 23.01% 26.24% 22.82% 23.24% 24.14% 23.43% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 156.84 172.10 175.55 162.03 143.40 121.67 79.20 57.50%
EPS 10.98 11.74 12.59 11.41 10.69 11.83 10.55 2.69%
DPS 13.50 13.50 12.00 12.00 11.00 16.00 10.00 22.08%
NAPS 1.07 0.51 0.48 0.50 0.46 0.49 0.45 77.86%
Adjusted Per Share Value based on latest NOSH - 62,156
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 13.42 14.74 15.04 13.88 12.32 10.42 6.80 57.14%
EPS 0.94 1.01 1.08 0.98 0.92 1.01 0.91 2.17%
DPS 1.16 1.16 1.03 1.03 0.94 1.37 0.86 22.01%
NAPS 0.0915 0.0437 0.0411 0.0428 0.0395 0.0419 0.0386 77.50%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.21 1.16 1.21 1.52 1.70 1.73 1.98 -
P/RPS 0.77 0.67 0.69 0.94 1.19 1.42 2.50 -54.29%
P/EPS 11.02 9.88 9.61 13.32 15.90 14.62 18.78 -29.84%
EY 9.08 10.12 10.41 7.51 6.29 6.84 5.33 42.50%
DY 11.16 11.64 9.92 7.89 6.47 9.25 5.05 69.41%
P/NAPS 1.13 2.27 2.52 3.04 3.70 3.53 4.40 -59.49%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 16/02/06 22/11/05 16/08/05 18/05/05 22/02/05 04/01/05 18/08/04 -
Price 1.31 1.30 1.26 1.10 1.59 1.69 1.83 -
P/RPS 0.84 0.76 0.72 0.68 1.11 1.39 2.31 -48.95%
P/EPS 11.93 11.08 10.01 9.64 14.87 14.29 17.35 -22.04%
EY 8.38 9.03 9.99 10.37 6.72 7.00 5.76 28.30%
DY 10.31 10.38 9.52 10.91 6.92 9.47 5.46 52.59%
P/NAPS 1.22 2.55 2.63 2.20 3.46 3.45 4.07 -55.11%

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