[HUMEIND] YoY Cumulative Quarter Result on 31-Dec-2002 [#2]

Stock
[HUMEIND] HUME CEMENT INDUSTRIES BERHAD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 62.8%
YoY- -41.73%
Quarter Report
Latest QR
Upcoming QR
HUMEIND's Result
HUMEIND's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 43,162 54,917 14,847 82,601 85,616 76,103 53,010 0.21%
PBT 3,201 4,750 4,680 12,899 17,817 14,660 5,656 0.60%
Tax -685 -1,224 -1,252 -4,272 -3,011 -2,642 -543 -0.24%
NP 2,516 3,526 3,428 8,627 14,806 12,018 5,113 0.75%
-
NP to SH 2,516 3,526 3,428 8,627 14,806 12,018 5,113 0.75%
-
Tax Rate 21.40% 25.77% 26.75% 33.12% 16.90% 18.02% 9.60% -
Total Cost 40,646 51,391 11,419 73,974 70,810 64,085 47,897 0.17%
-
Net Worth 66,472 28,605 29,862 129,682 111,317 97,195 90,636 0.33%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 4,659 3,731 3,110 11,115 - - - -100.00%
Div Payout % 185.19% 105.82% 90.74% 128.85% - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 66,472 28,605 29,862 129,682 111,317 97,195 90,636 0.33%
NOSH 62,123 62,186 62,214 61,753 61,156 61,129 61,014 -0.01%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 5.83% 6.42% 23.09% 10.44% 17.29% 15.79% 9.65% -
ROE 3.79% 12.33% 11.48% 6.65% 13.30% 12.36% 5.64% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 69.48 88.31 23.86 133.76 139.99 124.50 86.88 0.23%
EPS 4.05 5.67 5.51 13.97 24.21 19.66 8.38 0.77%
DPS 7.50 6.00 5.00 18.00 0.00 0.00 0.00 -100.00%
NAPS 1.07 0.46 0.48 2.10 1.8202 1.59 1.4855 0.34%
Adjusted Per Share Value based on latest NOSH - 61,743
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 5.95 7.57 2.05 11.39 11.80 10.49 7.31 0.21%
EPS 0.35 0.49 0.47 1.19 2.04 1.66 0.70 0.73%
DPS 0.64 0.51 0.43 1.53 0.00 0.00 0.00 -100.00%
NAPS 0.0916 0.0394 0.0412 0.1788 0.1534 0.134 0.1249 0.33%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.21 1.70 2.38 4.32 3.10 2.71 0.00 -
P/RPS 1.74 1.93 9.97 3.23 2.21 2.18 0.00 -100.00%
P/EPS 29.88 29.98 43.19 30.92 12.80 13.78 0.00 -100.00%
EY 3.35 3.34 2.32 3.23 7.81 7.25 0.00 -100.00%
DY 6.20 3.53 2.10 4.17 0.00 0.00 0.00 -100.00%
P/NAPS 1.13 3.70 4.96 2.06 1.70 1.70 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 16/02/06 22/02/05 17/02/04 24/02/03 04/02/02 07/02/01 25/01/00 -
Price 1.31 1.59 2.26 4.36 3.72 2.63 2.00 -
P/RPS 1.89 1.80 9.47 3.26 2.66 2.11 2.30 0.20%
P/EPS 32.35 28.04 41.02 31.21 15.37 13.38 23.87 -0.32%
EY 3.09 3.57 2.44 3.20 6.51 7.48 4.19 0.32%
DY 5.73 3.77 2.21 4.13 0.00 0.00 0.00 -100.00%
P/NAPS 1.22 3.46 4.71 2.08 2.04 1.65 1.35 0.10%

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