[HUMEIND] YoY Annual (Unaudited) Result on 30-Jun-2003 [#4]

Stock
[HUMEIND] HUME CEMENT INDUSTRIES BERHAD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
YoY- 542.69%
Quarter Report
Latest QR
Upcoming QR
HUMEIND's Result
HUMEIND's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 71,168 109,107 49,328 111,434 117,444 156,412 105,597 -6.36%
PBT 3,632 9,877 8,245 208,767 37,908 29,118 15,293 -21.29%
Tax 421 -2,050 -1,677 -8,324 -6,720 -5,330 -1,905 -
NP 4,053 7,827 6,568 200,443 31,188 23,788 13,388 -18.04%
-
NP to SH 4,053 7,827 6,568 200,443 31,188 23,788 13,388 -18.04%
-
Tax Rate -11.59% 20.76% 20.34% 3.99% 17.73% 18.30% 12.46% -
Total Cost 67,115 101,280 42,760 -89,009 86,256 132,624 92,209 -5.15%
-
Net Worth 65,270 29,840 27,988 312,795 120,189 101,948 89,235 -5.07%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 7,459 7,460 6,219 8,027 13,686 11,343 - -
Div Payout % 184.05% 95.31% 94.70% 4.00% 43.89% 47.69% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 65,270 29,840 27,988 312,795 120,189 101,948 89,235 -5.07%
NOSH 62,162 62,168 62,196 61,939 61,321 61,120 61,048 0.30%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 5.69% 7.17% 13.31% 179.88% 26.56% 15.21% 12.68% -
ROE 6.21% 26.23% 23.47% 64.08% 25.95% 23.33% 15.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 114.49 175.50 79.31 179.91 191.52 255.91 172.97 -6.64%
EPS 6.52 12.59 10.56 323.61 50.86 38.92 21.93 -18.29%
DPS 12.00 12.00 10.00 12.96 22.32 18.56 0.00 -
NAPS 1.05 0.48 0.45 5.05 1.96 1.668 1.4617 -5.36%
Adjusted Per Share Value based on latest NOSH - 62,300
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 9.81 15.04 6.80 15.36 16.19 21.56 14.56 -6.36%
EPS 0.56 1.08 0.91 27.63 4.30 3.28 1.85 -18.05%
DPS 1.03 1.03 0.86 1.11 1.89 1.56 0.00 -
NAPS 0.09 0.0411 0.0386 0.4312 0.1657 0.1405 0.123 -5.07%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.33 1.21 1.98 5.45 4.70 2.91 3.00 -
P/RPS 1.16 0.69 2.50 3.03 2.45 1.14 1.73 -6.44%
P/EPS 20.40 9.61 18.75 1.68 9.24 7.48 13.68 6.88%
EY 4.90 10.40 5.33 59.38 10.82 13.37 7.31 -6.44%
DY 9.02 9.92 5.05 2.38 4.75 6.38 0.00 -
P/NAPS 1.27 2.52 4.40 1.08 2.40 1.74 2.05 -7.66%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 17/08/06 16/08/05 18/08/04 27/08/03 22/08/02 28/08/01 24/08/00 -
Price 1.30 1.26 1.83 5.40 4.88 3.00 2.82 -
P/RPS 1.14 0.72 2.31 3.00 2.55 1.17 1.63 -5.78%
P/EPS 19.94 10.01 17.33 1.67 9.59 7.71 12.86 7.58%
EY 5.02 9.99 5.77 59.93 10.42 12.97 7.78 -7.03%
DY 9.23 9.52 5.46 2.40 4.57 6.19 0.00 -
P/NAPS 1.24 2.63 4.07 1.07 2.49 1.80 1.93 -7.10%

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