[HUMEIND] YoY Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[HUMEIND] HUME CEMENT INDUSTRIES BERHAD
Announcement Date
17-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 10.58%
YoY- -60.26%
Quarter Report
Latest QR
Upcoming QR
HUMEIND's Result
HUMEIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 78,484 86,324 109,834 29,694 165,202 171,232 152,206 -10.44%
PBT 796 6,402 9,500 9,360 25,798 35,634 29,320 -45.16%
Tax -300 -1,370 -2,448 -2,504 -8,544 -6,022 -5,284 -37.99%
NP 496 5,032 7,052 6,856 17,254 29,612 24,036 -47.61%
-
NP to SH 496 5,032 7,052 6,856 17,254 29,612 24,036 -47.61%
-
Tax Rate 37.69% 21.40% 25.77% 26.75% 33.12% 16.90% 18.02% -
Total Cost 77,988 81,292 102,782 22,838 147,948 141,620 128,170 -7.94%
-
Net Worth 65,099 66,472 28,605 29,862 129,682 111,317 97,195 -6.45%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - 9,318 7,462 6,221 22,231 - - -
Div Payout % - 185.19% 105.82% 90.74% 128.85% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 65,099 66,472 28,605 29,862 129,682 111,317 97,195 -6.45%
NOSH 61,999 62,123 62,186 62,214 61,753 61,156 61,129 0.23%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 0.63% 5.83% 6.42% 23.09% 10.44% 17.29% 15.79% -
ROE 0.76% 7.57% 24.65% 22.96% 13.30% 26.60% 24.73% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 126.59 138.96 176.62 47.73 267.52 279.99 248.99 -10.65%
EPS 0.80 8.10 11.34 11.02 27.94 48.42 39.32 -47.73%
DPS 0.00 15.00 12.00 10.00 36.00 0.00 0.00 -
NAPS 1.05 1.07 0.46 0.48 2.10 1.8202 1.59 -6.67%
Adjusted Per Share Value based on latest NOSH - 62,185
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 10.82 11.90 15.14 4.09 22.77 23.60 20.98 -10.44%
EPS 0.07 0.69 0.97 0.95 2.38 4.08 3.31 -47.39%
DPS 0.00 1.28 1.03 0.86 3.06 0.00 0.00 -
NAPS 0.0897 0.0916 0.0394 0.0412 0.1788 0.1534 0.134 -6.46%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.85 1.21 1.70 2.38 4.32 3.10 2.71 -
P/RPS 0.67 0.87 0.96 4.99 1.61 1.11 1.09 -7.78%
P/EPS 106.25 14.94 14.99 21.60 15.46 6.40 6.89 57.73%
EY 0.94 6.69 6.67 4.63 6.47 15.62 14.51 -36.61%
DY 0.00 12.40 7.06 4.20 8.33 0.00 0.00 -
P/NAPS 0.81 1.13 3.70 4.96 2.06 1.70 1.70 -11.61%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 16/02/06 22/02/05 17/02/04 24/02/03 04/02/02 07/02/01 -
Price 0.92 1.31 1.59 2.26 4.36 3.72 2.63 -
P/RPS 0.73 0.94 0.90 4.74 1.63 1.33 1.06 -6.02%
P/EPS 115.00 16.17 14.02 20.51 15.60 7.68 6.69 60.61%
EY 0.87 6.18 7.13 4.88 6.41 13.02 14.95 -37.73%
DY 0.00 11.45 7.55 4.42 8.26 0.00 0.00 -
P/NAPS 0.88 1.22 3.46 4.71 2.08 2.04 1.65 -9.94%

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