[HUMEIND] YoY Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[HUMEIND] HUME CEMENT INDUSTRIES BERHAD
Announcement Date
27-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 66.31%
YoY- 1204.41%
Quarter Report
Latest QR
Upcoming QR
HUMEIND's Result
HUMEIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 53,866 53,570 34,316 66,656 35,864 55,548 78,484 -6.07%
PBT 818 1,244 2,842 9,742 408 -6,626 796 0.45%
Tax -262 -534 -1,170 -4,420 0 -24 -300 -2.22%
NP 556 710 1,672 5,322 408 -6,650 496 1.91%
-
NP to SH 556 710 1,672 5,322 408 -6,650 496 1.91%
-
Tax Rate 32.03% 42.93% 41.17% 45.37% 0.00% - 37.69% -
Total Cost 53,310 52,860 32,644 61,334 35,456 62,198 77,988 -6.13%
-
Net Worth 23,475 59,789 62,388 59,685 57,490 59,663 65,099 -15.62%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 23,475 59,789 62,388 59,685 57,490 59,663 65,099 -15.62%
NOSH 61,777 62,280 62,388 62,172 61,818 62,149 61,999 -0.05%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 1.03% 1.33% 4.87% 7.98% 1.14% -11.97% 0.63% -
ROE 2.37% 1.19% 2.68% 8.92% 0.71% -11.15% 0.76% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 87.19 86.01 55.00 107.21 58.02 89.38 126.59 -6.01%
EPS 0.90 1.14 2.68 8.56 0.66 -10.70 0.80 1.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.96 1.00 0.96 0.93 0.96 1.05 -15.56%
Adjusted Per Share Value based on latest NOSH - 62,240
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 7.42 7.38 4.73 9.19 4.94 7.66 10.82 -6.08%
EPS 0.08 0.10 0.23 0.73 0.06 -0.92 0.07 2.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0324 0.0824 0.086 0.0823 0.0792 0.0822 0.0897 -15.59%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.32 0.44 0.695 0.51 0.40 0.61 0.85 -
P/RPS 0.37 0.51 1.26 0.48 0.69 0.68 0.67 -9.41%
P/EPS 35.56 38.60 25.93 5.96 60.61 -5.70 106.25 -16.66%
EY 2.81 2.59 3.86 16.78 1.65 -17.54 0.94 20.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.46 0.70 0.53 0.43 0.64 0.81 0.60%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 04/02/13 21/02/12 24/01/11 27/01/10 24/02/09 26/02/08 28/02/07 -
Price 0.34 0.44 0.64 0.60 0.38 0.52 0.92 -
P/RPS 0.39 0.51 1.16 0.56 0.65 0.58 0.73 -9.91%
P/EPS 37.78 38.60 23.88 7.01 57.58 -4.86 115.00 -16.91%
EY 2.65 2.59 4.19 14.27 1.74 -20.58 0.87 20.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.46 0.64 0.63 0.41 0.54 0.88 0.18%

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