[HUMEIND] QoQ TTM Result on 31-Mar-2006 [#3]

Stock
[HUMEIND] HUME CEMENT INDUSTRIES BERHAD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -7.91%
YoY- -11.47%
Quarter Report
Latest QR
Upcoming QR
HUMEIND's Result
HUMEIND's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 67,248 64,567 71,168 82,672 97,352 106,952 109,107 -27.51%
PBT 828 1,011 3,631 5,929 8,328 9,079 9,877 -80.75%
Tax 956 931 421 349 -1,511 -1,785 -2,050 -
NP 1,784 1,942 4,052 6,278 6,817 7,294 7,827 -62.58%
-
NP to SH 1,784 1,942 4,052 6,278 6,817 7,294 7,827 -62.58%
-
Tax Rate -115.46% -92.09% -11.59% -5.89% 18.14% 19.66% 20.76% -
Total Cost 65,464 62,625 67,116 76,394 90,535 99,658 101,280 -25.18%
-
Net Worth 65,566 65,311 64,874 67,838 66,413 31,694 29,832 68.80%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 2,800 2,800 7,461 7,461 8,390 8,390 7,455 -47.85%
Div Payout % 156.99% 144.22% 184.15% 118.85% 123.08% 115.03% 95.26% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 65,566 65,311 64,874 67,838 66,413 31,694 29,832 68.80%
NOSH 62,444 62,800 61,785 62,237 62,068 62,145 62,150 0.31%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 2.65% 3.01% 5.69% 7.59% 7.00% 6.82% 7.17% -
ROE 2.72% 2.97% 6.25% 9.25% 10.26% 23.01% 26.24% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 107.69 102.81 115.19 132.83 156.84 172.10 175.55 -27.73%
EPS 2.86 3.09 6.56 10.09 10.98 11.74 12.59 -62.66%
DPS 4.50 4.50 12.00 12.00 13.50 13.50 12.00 -47.90%
NAPS 1.05 1.04 1.05 1.09 1.07 0.51 0.48 68.27%
Adjusted Per Share Value based on latest NOSH - 62,237
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 9.27 8.90 9.81 11.40 13.42 14.74 15.04 -27.51%
EPS 0.25 0.27 0.56 0.87 0.94 1.01 1.08 -62.19%
DPS 0.39 0.39 1.03 1.03 1.16 1.16 1.03 -47.56%
NAPS 0.0904 0.09 0.0894 0.0935 0.0915 0.0437 0.0411 68.88%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.85 1.30 1.33 1.30 1.21 1.16 1.21 -
P/RPS 0.79 1.26 1.15 0.98 0.77 0.67 0.69 9.41%
P/EPS 29.75 42.04 20.28 12.89 11.02 9.88 9.61 111.97%
EY 3.36 2.38 4.93 7.76 9.08 10.12 10.41 -52.84%
DY 5.29 3.46 9.02 9.23 11.16 11.64 9.92 -34.16%
P/NAPS 0.81 1.25 1.27 1.19 1.13 2.27 2.52 -52.97%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 14/11/06 17/08/06 26/05/06 16/02/06 22/11/05 16/08/05 -
Price 0.92 1.28 1.30 1.31 1.31 1.30 1.26 -
P/RPS 0.85 1.24 1.13 0.99 0.84 0.76 0.72 11.66%
P/EPS 32.20 41.39 19.82 12.99 11.93 11.08 10.01 117.44%
EY 3.11 2.42 5.04 7.70 8.38 9.03 9.99 -53.96%
DY 4.89 3.52 9.23 9.16 10.31 10.38 9.52 -35.78%
P/NAPS 0.88 1.23 1.24 1.20 1.22 2.55 2.63 -51.70%

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