[HUMEIND] YoY TTM Result on 31-Dec-2004 [#2]

Stock
[HUMEIND] HUME CEMENT INDUSTRIES BERHAD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -9.27%
YoY- -96.59%
Quarter Report
Latest QR
Upcoming QR
HUMEIND's Result
HUMEIND's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 59,131 67,248 97,352 89,398 43,680 174,428 165,926 -15.79%
PBT -7,190 828 8,328 8,315 200,547 32,991 32,275 -
Tax 1,071 956 -1,511 -1,649 -5,304 -7,982 -5,699 -
NP -6,119 1,784 6,817 6,666 195,243 25,009 26,576 -
-
NP to SH -6,119 1,784 6,817 6,666 195,243 25,009 26,576 -
-
Tax Rate - -115.46% 18.14% 19.83% 2.64% 24.19% 17.66% -
Total Cost 65,250 65,464 90,535 82,732 -151,563 149,419 139,350 -11.87%
-
Net Worth 59,775 65,566 66,413 28,678 29,849 129,662 111,256 -9.83%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - 2,800 8,390 6,829 3,109 19,274 9,170 -
Div Payout % - 156.99% 123.08% 102.45% 1.59% 77.07% 34.51% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 59,775 65,566 66,413 28,678 29,849 129,662 111,256 -9.83%
NOSH 62,266 62,444 62,068 62,343 62,185 61,743 61,123 0.30%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin -10.35% 2.65% 7.00% 7.46% 446.98% 14.34% 16.02% -
ROE -10.24% 2.72% 10.26% 23.24% 654.10% 19.29% 23.89% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 94.96 107.69 156.84 143.40 70.24 282.50 271.46 -16.05%
EPS -9.83 2.86 10.98 10.69 313.97 40.50 43.48 -
DPS 0.00 4.50 13.50 11.00 5.00 31.32 15.00 -
NAPS 0.96 1.05 1.07 0.46 0.48 2.10 1.8202 -10.10%
Adjusted Per Share Value based on latest NOSH - 62,343
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 8.15 9.27 13.42 12.32 6.02 24.04 22.87 -15.79%
EPS -0.84 0.25 0.94 0.92 26.91 3.45 3.66 -
DPS 0.00 0.39 1.16 0.94 0.43 2.66 1.26 -
NAPS 0.0824 0.0904 0.0915 0.0395 0.0411 0.1787 0.1534 -9.83%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.61 0.85 1.21 1.70 2.38 4.32 3.10 -
P/RPS 0.64 0.79 0.77 1.19 3.39 1.53 1.14 -9.16%
P/EPS -6.21 29.75 11.02 15.90 0.76 10.67 7.13 -
EY -16.11 3.36 9.08 6.29 131.92 9.38 14.03 -
DY 0.00 5.29 11.16 6.47 2.10 7.25 4.84 -
P/NAPS 0.64 0.81 1.13 3.70 4.96 2.06 1.70 -15.01%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 28/02/07 16/02/06 22/02/05 17/02/04 24/02/03 04/02/02 -
Price 0.52 0.92 1.31 1.59 2.26 4.36 3.72 -
P/RPS 0.55 0.85 0.84 1.11 3.22 1.54 1.37 -14.10%
P/EPS -5.29 32.20 11.93 14.87 0.72 10.76 8.56 -
EY -18.90 3.11 8.38 6.72 138.92 9.29 11.69 -
DY 0.00 4.89 10.31 6.92 2.21 7.18 4.03 -
P/NAPS 0.54 0.88 1.22 3.46 4.71 2.08 2.04 -19.86%

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