[HUMEIND] YoY Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[HUMEIND] HUME CEMENT INDUSTRIES BERHAD
Announcement Date
04-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 162.26%
YoY- -21.69%
Quarter Report
Latest QR
Upcoming QR
HUMEIND's Result
HUMEIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 619,224 256,642 37,812 53,866 53,570 34,316 66,656 44.96%
PBT 80,074 32,860 -7,538 818 1,244 2,842 9,742 42.03%
Tax -21,120 -8,204 622 -262 -534 -1,170 -4,420 29.76%
NP 58,954 24,656 -6,916 556 710 1,672 5,322 49.27%
-
NP to SH 58,954 24,656 -6,916 556 710 1,672 5,322 49.27%
-
Tax Rate 26.38% 24.97% - 32.03% 42.93% 41.17% 45.37% -
Total Cost 560,270 231,986 44,728 53,310 52,860 32,644 61,334 44.55%
-
Net Worth 431,184 305,391 19,902 23,475 59,789 62,388 59,685 39.01%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 431,184 305,391 19,902 23,475 59,789 62,388 59,685 39.01%
NOSH 479,093 479,093 62,194 61,777 62,280 62,388 62,172 40.51%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 9.52% 9.61% -18.29% 1.03% 1.33% 4.87% 7.98% -
ROE 13.67% 8.07% -34.75% 2.37% 1.19% 2.68% 8.92% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 129.25 66.39 60.80 87.19 86.01 55.00 107.21 3.16%
EPS 12.30 11.80 -11.12 0.90 1.14 2.68 8.56 6.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.79 0.32 0.38 0.96 1.00 0.96 -1.06%
Adjusted Per Share Value based on latest NOSH - 62,499
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 85.35 35.38 5.21 7.42 7.38 4.73 9.19 44.95%
EPS 8.13 3.40 -0.95 0.08 0.10 0.23 0.73 49.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5943 0.4209 0.0274 0.0324 0.0824 0.086 0.0823 39.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 3.20 4.00 1.16 0.32 0.44 0.695 0.51 -
P/RPS 2.48 6.03 1.91 0.37 0.51 1.26 0.48 31.46%
P/EPS 26.01 62.71 -10.43 35.56 38.60 25.93 5.96 27.82%
EY 3.85 1.59 -9.59 2.81 2.59 3.86 16.78 -21.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.56 5.06 3.63 0.84 0.46 0.70 0.53 37.34%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/01/16 22/01/15 27/01/14 04/02/13 21/02/12 24/01/11 27/01/10 -
Price 2.88 3.80 1.33 0.34 0.44 0.64 0.60 -
P/RPS 2.23 5.72 2.19 0.39 0.51 1.16 0.56 25.88%
P/EPS 23.40 59.58 -11.96 37.78 38.60 23.88 7.01 22.23%
EY 4.27 1.68 -8.36 2.65 2.59 4.19 14.27 -18.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.20 4.81 4.16 0.89 0.46 0.64 0.63 31.09%

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