[HUMEIND] YoY TTM Result on 30-Sep-2000 [#1]

Stock

[HUMEIND] HUME CEMENT INDUSTRIES BERHAD

Announcement Date

07-Nov-2000

Admission Sponsor

Sponsor

Financial Year

30-Jun-2001

Quarter

30-Sep-2000 [#1]

Profit Trend

QoQ- 26.26%

YoY--%

Quarter Report

HUMEIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
TTM Result
Revenue	68,888	174,775	165,020	116,604	-16.09%
YoY %	-60.58%	5.91%	41.52%	-	-
Horiz. %	59.08%	149.89%	141.52%	100.00%	-
PBT	203,277	35,743	30,838	20,312	115.49%
YoY %	468.72%	15.91%	51.82%	-	-
Horiz. %	1,000.77%	175.97%	151.82%	100.00%	-
Tax	-6,584	-7,424	-5,183	-3,408	24.54%
YoY %	11.31%	-43.24%	-52.08%	-	-
Horiz. %	193.19%	217.84%	152.08%	100.00%	-
NP	196,693	28,319	25,655	16,904	126.60%
YoY %	594.56%	10.38%	51.77%	-	-
Horiz. %	1,163.59%	167.53%	151.77%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
NP to SH	196,693	28,319	25,655	16,904	126.60%
YoY %	594.56%	10.38%	51.77%	-	-
Horiz. %	1,163.59%	167.53%	151.77%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Tax Rate	3.24%	20.77%	16.81%	16.78%	-
YoY %	-84.40%	23.56%	0.18%	-	-
Horiz. %	19.31%	123.78%	100.18%	100.00%	-
Total Cost	-127,805	146,456	139,365	99,700	-
YoY %	-187.27%	5.09%	39.78%	-	-
Horiz. %	-128.19%	146.90%	139.78%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Net Worth	315,602	125,990	110,145	95,792	48.80%
YoY %	150.50%	14.39%	14.98%	-	-
Horiz. %	329.47%	131.52%	114.98%	100.00%	-

	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Dividend
Div	11,113	8,160	15,285	9,760	4.42%
YoY %	36.19%	-46.61%	56.61%	-	-
Horiz. %	113.86%	83.61%	156.61%	100.00%	-
Div Payout %	5.65%	28.82%	59.58%	57.74%	-
YoY %	-80.40%	-51.63%	3.19%	-	-
Horiz. %	9.79%	49.91%	103.19%	100.00%	-

	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Equity
Net Worth	315,602	125,990	110,145	95,792	48.80%
YoY %	150.50%	14.39%	14.98%	-	-
Horiz. %	329.47%	131.52%	114.98%	100.00%	-
NOSH	62,248	61,759	61,137	61,115	0.61%
YoY %	0.79%	1.02%	0.04%	-	-
Horiz. %	101.85%	101.05%	100.04%	100.00%	-

	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Ratio Analysis
NP Margin	285.53%	16.20%	15.55%	14.50%	-
YoY %	1,662.53%	4.18%	7.24%	-	-
Horiz. %	1,969.17%	111.72%	107.24%	100.00%	-
ROE	62.32%	22.48%	23.29%	17.65%	-
YoY %	177.22%	-3.48%	31.95%	-	-
Horiz. %	353.09%	127.37%	131.95%	100.00%	-

	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Per Share
RPS	110.67	282.99	269.92	190.79	-16.60%
YoY %	-60.89%	4.84%	41.47%	-	-
Horiz. %	58.01%	148.33%	141.47%	100.00%	-
EPS	315.98	45.85	41.96	27.66	125.21%
YoY %	589.16%	9.27%	51.70%	-	-
Horiz. %	1,142.37%	165.76%	151.70%	100.00%	-
DPS	18.00	13.32	25.00	16.00	4.00%
YoY %	35.14%	-46.72%	56.25%	-	-
Horiz. %	112.50%	83.25%	156.25%	100.00%	-
NAPS	5.07	2.04	1.8016	1.5674	47.89%
YoY %	148.53%	13.23%	14.94%	-	-
Horiz. %	323.47%	130.15%	114.94%	100.00%	-

	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Adjusted Per Share Value based on latest NOSH - 61,115
RPS	9.50	24.09	22.75	16.07	-16.07%
YoY %	-60.56%	5.89%	41.57%	-	-
Horiz. %	59.12%	149.91%	141.57%	100.00%	-
EPS	27.11	3.90	3.54	2.33	126.59%
YoY %	595.13%	10.17%	51.93%	-	-
Horiz. %	1,163.52%	167.38%	151.93%	100.00%	-
DPS	1.53	1.12	2.11	1.35	4.26%
YoY %	36.61%	-46.92%	56.30%	-	-
Horiz. %	113.33%	82.96%	156.30%	100.00%	-
NAPS	0.435	0.1737	0.1518	0.132	48.81%
YoY %	150.43%	14.43%	15.00%	-	-
Horiz. %	329.55%	131.59%	115.00%	100.00%	-

	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/03	30/09/02	27/09/01	29/09/00	-
Price	5.40	4.72	2.60	2.88	-
P/RPS	4.88	1.67	0.96	1.51	47.84%
YoY %	192.22%	73.96%	-36.42%	-	-
Horiz. %	323.18%	110.60%	63.58%	100.00%	-
P/EPS	1.71	10.29	6.20	10.41	-45.23%
YoY %	-83.38%	65.97%	-40.44%	-	-
Horiz. %	16.43%	98.85%	59.56%	100.00%	-
EY	58.51	9.71	16.14	9.60	82.66%
YoY %	502.57%	-39.84%	68.13%	-	-
Horiz. %	609.48%	101.15%	168.12%	100.00%	-
DY	3.33	2.82	9.62	5.56	-15.70%
YoY %	18.09%	-70.69%	73.02%	-	-
Horiz. %	59.89%	50.72%	173.02%	100.00%	-
P/NAPS	1.07	2.31	1.44	1.84	-16.53%
YoY %	-53.68%	60.42%	-21.74%	-	-
Horiz. %	58.15%	125.54%	78.26%	100.00%	-

	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Announcement Date
Date	18/11/03	05/11/02	27/11/01	07/11/00	-
Price	5.80	4.68	3.06	2.70	-
P/RPS	5.24	1.65	1.13	1.42	54.53%
YoY %	217.58%	46.02%	-20.42%	-	-
Horiz. %	369.01%	116.20%	79.58%	100.00%	-
P/EPS	1.84	10.21	7.29	9.76	-42.66%
YoY %	-81.98%	40.05%	-25.31%	-	-
Horiz. %	18.85%	104.61%	74.69%	100.00%	-
EY	54.48	9.80	13.71	10.24	74.57%
YoY %	455.92%	-28.52%	33.89%	-	-
Horiz. %	532.03%	95.70%	133.89%	100.00%	-
DY	3.10	2.85	8.17	5.93	-19.44%
YoY %	8.77%	-65.12%	37.77%	-	-
Horiz. %	52.28%	48.06%	137.77%	100.00%	-
P/NAPS	1.14	2.29	1.70	1.72	-12.81%
YoY %	-50.22%	34.71%	-1.16%	-	-
Horiz. %	66.28%	133.14%	98.84%	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