[HUMEIND] YoY TTM Result on 30-Jun-2004 [#4]

Stock

[HUMEIND] HUME CEMENT INDUSTRIES BERHAD

Announcement Date

18-Aug-2004

Admission Sponsor

Sponsor

Financial Year

30-Jun-2004

Quarter

30-Jun-2004 [#4]

Profit Trend

QoQ- 6.78%

YoY- -96.72%

Quarter Report

4th Qtr(30.6.2004).doc

Latest QR

Upcoming QR

HUMEIND's Result

HUMEIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
TTM Result
Revenue	70,599	71,168	109,107	49,328	111,434	177,444	156,412	-12.41%
YoY %	-0.80%	-34.77%	121.19%	-55.73%	-37.20%	13.45%	-	-
Horiz. %	45.14%	45.50%	69.76%	31.54%	71.24%	113.45%	100.00%	-
PBT	-3,479	3,631	9,877	8,245	208,766	37,909	29,118	-
YoY %	-195.81%	-63.24%	19.79%	-96.05%	450.70%	30.19%	-	-
Horiz. %	-11.95%	12.47%	33.92%	28.32%	716.97%	130.19%	100.00%	-
Tax	933	421	-2,050	-1,677	-8,324	-6,721	-5,330	-
YoY %	121.62%	120.54%	-22.24%	79.85%	-23.85%	-26.10%	-	-
Horiz. %	-17.50%	-7.90%	38.46%	31.46%	156.17%	126.10%	100.00%	-
NP	-2,546	4,052	7,827	6,568	200,442	31,188	23,788	-
YoY %	-162.83%	-48.23%	19.17%	-96.72%	542.69%	31.11%	-	-
Horiz. %	-10.70%	17.03%	32.90%	27.61%	842.62%	131.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-2,546	4,052	7,827	6,568	200,442	31,188	23,788	-
YoY %	-162.83%	-48.23%	19.17%	-96.72%	542.69%	31.11%	-	-
Horiz. %	-10.70%	17.03%	32.90%	27.61%	842.62%	131.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-11.59%	20.76%	20.34%	3.99%	17.73%	18.30%	-
YoY %	-	-155.83%	2.06%	409.77%	-77.50%	-3.11%	-	-
Horiz. %	-	-63.33%	113.44%	111.15%	21.80%	96.89%	100.00%	-
Total Cost	73,145	67,116	101,280	42,760	-89,008	146,256	132,624	-9.43%
YoY %	8.98%	-33.73%	136.86%	148.04%	-160.86%	10.28%	-	-
Horiz. %	55.15%	50.61%	76.37%	32.24%	-67.11%	110.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	62,822	64,874	29,832	28,028	314,615	119,891	101,899	-7.74%
YoY %	-3.16%	117.46%	6.44%	-91.09%	162.42%	17.66%	-	-
Horiz. %	61.65%	63.67%	29.28%	27.51%	308.75%	117.66%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	-	7,461	7,455	6,212	11,113	8,160	15,285	-
YoY %	-	0.08%	20.01%	-44.10%	36.19%	-46.61%	-	-
Horiz. %	-	48.81%	48.77%	40.64%	72.71%	53.39%	100.00%	-
Div Payout %	-	184.15%	95.26%	94.58%	5.54%	26.17%	64.26%	-
YoY %	-	93.31%	0.72%	1,607.22%	-78.83%	-59.27%	-	-
Horiz. %	-	286.57%	148.24%	147.18%	8.62%	40.73%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	62,822	64,874	29,832	28,028	314,615	119,891	101,899	-7.74%
YoY %	-3.16%	117.46%	6.44%	-91.09%	162.42%	17.66%	-	-
Horiz. %	61.65%	63.67%	29.28%	27.51%	308.75%	117.66%	100.00%	-
NOSH	62,200	61,785	62,150	62,284	62,300	61,300	61,090	0.30%
YoY %	0.67%	-0.59%	-0.22%	-0.03%	1.63%	0.34%	-	-
Horiz. %	101.82%	101.14%	101.74%	101.95%	101.98%	100.34%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	-3.61%	5.69%	7.17%	13.31%	179.88%	17.58%	15.21%	-
YoY %	-163.44%	-20.64%	-46.13%	-92.60%	923.21%	15.58%	-	-
Horiz. %	-23.73%	37.41%	47.14%	87.51%	1,182.64%	115.58%	100.00%	-
ROE	-4.05%	6.25%	26.24%	23.43%	63.71%	26.01%	23.34%	-
YoY %	-164.80%	-76.18%	11.99%	-63.22%	144.94%	11.44%	-	-
Horiz. %	-17.35%	26.78%	112.43%	100.39%	272.96%	111.44%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	113.50	115.19	175.55	79.20	178.87	289.47	256.03	-12.67%
YoY %	-1.47%	-34.38%	121.65%	-55.72%	-38.21%	13.06%	-	-
Horiz. %	44.33%	44.99%	68.57%	30.93%	69.86%	113.06%	100.00%	-
EPS	-4.09	6.56	12.59	10.55	321.74	50.88	38.94	-
YoY %	-162.35%	-47.90%	19.34%	-96.72%	532.35%	30.66%	-	-
Horiz. %	-10.50%	16.85%	32.33%	27.09%	826.25%	130.66%	100.00%	-
DPS	0.00	12.00	12.00	10.00	18.00	13.32	25.00	-
YoY %	0.00%	0.00%	20.00%	-44.44%	35.14%	-46.72%	-	-
Horiz. %	0.00%	48.00%	48.00%	40.00%	72.00%	53.28%	100.00%	-
NAPS	1.01	1.05	0.48	0.45	5.05	1.9558	1.668	-8.01%
YoY %	-3.81%	118.75%	6.67%	-91.09%	158.21%	17.25%	-	-
Horiz. %	60.55%	62.95%	28.78%	26.98%	302.76%	117.25%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 62,284
RPS	9.73	9.81	15.04	6.80	15.36	24.46	21.56	-12.41%
YoY %	-0.82%	-34.77%	121.18%	-55.73%	-37.20%	13.45%	-	-
Horiz. %	45.13%	45.50%	69.76%	31.54%	71.24%	113.45%	100.00%	-
EPS	-0.35	0.56	1.08	0.91	27.63	4.30	3.28	-
YoY %	-162.50%	-48.15%	18.68%	-96.71%	542.56%	31.10%	-	-
Horiz. %	-10.67%	17.07%	32.93%	27.74%	842.38%	131.10%	100.00%	-
DPS	0.00	1.03	1.03	0.86	1.53	1.12	2.11	-
YoY %	0.00%	0.00%	19.77%	-43.79%	36.61%	-46.92%	-	-
Horiz. %	0.00%	48.82%	48.82%	40.76%	72.51%	53.08%	100.00%	-
NAPS	0.0866	0.0894	0.0411	0.0386	0.4337	0.1653	0.1405	-7.74%
YoY %	-3.13%	117.52%	6.48%	-91.10%	162.37%	17.65%	-	-
Horiz. %	61.64%	63.63%	29.25%	27.47%	308.68%	117.65%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	-
Price	0.87	1.33	1.21	1.98	5.45	4.70	2.91	-
P/RPS	0.77	1.15	0.69	2.50	3.05	1.62	1.14	-6.32%
YoY %	-33.04%	66.67%	-72.40%	-18.03%	88.27%	42.11%	-	-
Horiz. %	67.54%	100.88%	60.53%	219.30%	267.54%	142.11%	100.00%	-
P/EPS	-21.25	20.28	9.61	18.78	1.69	9.24	7.47	-
YoY %	-204.78%	111.03%	-48.83%	1,011.24%	-81.71%	23.69%	-	-
Horiz. %	-284.47%	271.49%	128.65%	251.41%	22.62%	123.69%	100.00%	-
EY	-4.70	4.93	10.41	5.33	59.03	10.82	13.38	-
YoY %	-195.33%	-52.64%	95.31%	-90.97%	445.56%	-19.13%	-	-
Horiz. %	-35.13%	36.85%	77.80%	39.84%	441.18%	80.87%	100.00%	-
DY	0.00	9.02	9.92	5.05	3.30	2.83	8.59	-
YoY %	0.00%	-9.07%	96.44%	53.03%	16.61%	-67.05%	-	-
Horiz. %	0.00%	105.01%	115.48%	58.79%	38.42%	32.95%	100.00%	-
P/NAPS	0.86	1.27	2.52	4.40	1.08	2.40	1.74	-11.07%
YoY %	-32.28%	-49.60%	-42.73%	307.41%	-55.00%	37.93%	-	-
Horiz. %	49.43%	72.99%	144.83%	252.87%	62.07%	137.93%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	21/08/07	17/08/06	16/08/05	18/08/04	27/08/03	22/08/02	28/08/01	-
Price	0.89	1.30	1.26	1.83	5.40	4.88	3.00	-
P/RPS	0.78	1.13	0.72	2.31	3.02	1.69	1.17	-6.53%
YoY %	-30.97%	56.94%	-68.83%	-23.51%	78.70%	44.44%	-	-
Horiz. %	66.67%	96.58%	61.54%	197.44%	258.12%	144.44%	100.00%	-
P/EPS	-21.74	19.82	10.01	17.35	1.68	9.59	7.70	-
YoY %	-209.69%	98.00%	-42.31%	932.74%	-82.48%	24.55%	-	-
Horiz. %	-282.34%	257.40%	130.00%	225.32%	21.82%	124.55%	100.00%	-
EY	-4.60	5.04	9.99	5.76	59.58	10.43	12.98	-
YoY %	-191.27%	-49.55%	73.44%	-90.33%	471.24%	-19.65%	-	-
Horiz. %	-35.44%	38.83%	76.96%	44.38%	459.01%	80.35%	100.00%	-
DY	0.00	9.23	9.52	5.46	3.33	2.73	8.33	-
YoY %	0.00%	-3.05%	74.36%	63.96%	21.98%	-67.23%	-	-
Horiz. %	0.00%	110.80%	114.29%	65.55%	39.98%	32.77%	100.00%	-
P/NAPS	0.88	1.24	2.63	4.07	1.07	2.50	1.80	-11.23%
YoY %	-29.03%	-52.85%	-35.38%	280.37%	-57.20%	38.89%	-	-
Horiz. %	48.89%	68.89%	146.11%	226.11%	59.44%	138.89%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos