[HUMEIND] YoY TTM 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- 34.5%
YoY- 127.83%
Quarter Report
Latest QR
Upcoming QR
HUMEIND's Result
HUMEIND's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 654,064 149,961 51,238 53,424 41,884 32,248 50,392 53.27%
PBT 92,989 14,146 -4,107 875 -4,395 4,833 3,615 71.76%
Tax -23,842 -3,805 444 -68 1,495 -2,144 -1,856 53.00%
NP 69,147 10,341 -3,663 807 -2,900 2,689 1,759 84.34%
-
NP to SH 69,147 10,341 -3,663 807 -2,900 2,689 1,759 84.34%
-
Tax Rate 25.64% 26.90% - 7.77% - 44.36% 51.34% -
Total Cost 584,917 139,620 54,901 52,617 44,784 29,559 48,633 51.33%
-
Net Worth 431,184 305,391 19,917 23,749 57,599 61,999 59,751 38.99%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 14,372 - - - - - - -
Div Payout % 20.79% - - - - - - -
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 19,917 23,749 57,599 61,999 59,751 38.99%
NOSH 479,093 479,093 62,243 62,499 60,000 61,999 62,240 40.49%
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 10.57% 6.90% -7.15% 1.51% -6.92% 8.34% 3.49% -
ROE 16.04% 3.39% -18.39% 3.40% -5.03% 4.34% 2.94% -
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 136.52 38.79 82.32 85.48 69.81 52.01 80.96 9.09%
EPS 14.43 2.68 -5.88 1.29 -4.83 4.34 2.83 31.17%
DPS 3.00 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 90.16 20.67 7.06 7.36 5.77 4.45 6.95 53.25%
EPS 9.53 1.43 -0.50 0.11 -0.40 0.37 0.24 84.65%
DPS 1.98 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5943 0.4209 0.0275 0.0327 0.0794 0.0855 0.0824 38.97%
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 2.34 10.31 1.41 0.37 0.63 1.34 0.63 24.43%
P/EPS 22.17 149.53 -19.71 24.78 -9.10 16.02 18.05 3.48%
EY 4.51 0.67 -5.07 4.04 -10.98 6.24 5.54 -3.36%
DY 0.94 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 2.11 9.80 1.62 0.40 0.63 1.23 0.74 19.07%
P/EPS 19.95 142.05 -22.60 26.33 -9.10 14.76 21.23 -1.03%
EY 5.01 0.70 -4.42 3.80 -10.98 6.78 4.71 1.03%
DY 1.04 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