[HUMEIND] YoY TTM Result on 31-Mar-2004 [#3]

Stock

[HUMEIND] HUME CEMENT INDUSTRIES BERHAD

Announcement Date

10-May-2004

Admission Sponsor

Sponsor

Financial Year

30-Jun-2004

Quarter

31-Mar-2004 [#3]

Profit Trend

QoQ- -96.85%

YoY- -97.05%

Quarter Report

3rd Qtr (31.3.2004).doc

Latest QR

Upcoming QR

HUMEIND's Result

HUMEIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
TTM Result
Revenue	71,104	82,672	100,712	30,393	158,475	172,935	142,023	-10.88%
YoY %	-13.99%	-17.91%	231.37%	-80.82%	-8.36%	21.77%	-	-
Horiz. %	50.07%	58.21%	70.91%	21.40%	111.58%	121.77%	100.00%	-
PBT	-860	5,929	9,348	8,238	218,225	34,654	26,693	-
YoY %	-114.50%	-36.57%	13.47%	-96.22%	529.73%	29.82%	-	-
Horiz. %	-3.22%	22.21%	35.02%	30.86%	817.54%	129.82%	100.00%	-
Tax	98	349	-2,257	-2,087	-9,650	-6,180	-4,547	-
YoY %	-71.92%	115.46%	-8.15%	78.37%	-56.15%	-35.91%	-	-
Horiz. %	-2.16%	-7.68%	49.64%	45.90%	212.23%	135.91%	100.00%	-
NP	-762	6,278	7,091	6,151	208,575	28,474	22,146	-
YoY %	-112.14%	-11.47%	15.28%	-97.05%	632.51%	28.57%	-	-
Horiz. %	-3.44%	28.35%	32.02%	27.77%	941.82%	128.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-762	6,278	7,091	6,151	208,575	28,474	22,146	-
YoY %	-112.14%	-11.47%	15.28%	-97.05%	632.51%	28.57%	-	-
Horiz. %	-3.44%	28.35%	32.02%	27.77%	941.82%	128.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-5.89%	24.14%	25.33%	4.42%	17.83%	17.03%	-
YoY %	-	-124.40%	-4.70%	473.08%	-75.21%	4.70%	-	-
Horiz. %	-	-34.59%	141.75%	148.74%	25.95%	104.70%	100.00%	-
Total Cost	71,866	76,394	93,621	24,242	-50,100	144,461	119,877	-8.17%
YoY %	-5.93%	-18.40%	286.19%	148.39%	-134.68%	20.51%	-	-
Horiz. %	59.95%	63.73%	78.10%	20.22%	-41.79%	120.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	64,131	67,838	31,078	29,167	311,555	110,406	95,313	-6.38%
YoY %	-5.46%	118.28%	6.55%	-90.64%	182.19%	15.84%	-	-
Horiz. %	67.28%	71.17%	32.61%	30.60%	326.88%	115.84%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Dividend
Div	-	7,461	7,455	6,212	11,113	8,160	21,998	-
YoY %	-	0.08%	20.01%	-44.10%	36.19%	-62.91%	-	-
Horiz. %	-	33.92%	33.89%	28.24%	50.52%	37.09%	100.00%	-
Div Payout %	-	118.85%	105.14%	101.00%	5.33%	28.66%	99.33%	-
YoY %	-	13.04%	4.10%	1,794.93%	-81.40%	-71.15%	-	-
Horiz. %	-	119.65%	105.85%	101.68%	5.37%	28.85%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Equity
Net Worth	64,131	67,838	31,078	29,167	311,555	110,406	95,313	-6.38%
YoY %	-5.46%	118.28%	6.55%	-90.64%	182.19%	15.84%	-	-
Horiz. %	67.28%	71.17%	32.61%	30.60%	326.88%	115.84%	100.00%	-
NOSH	62,263	62,237	62,156	62,058	61,939	61,268	61,137	0.30%
YoY %	0.04%	0.13%	0.16%	0.19%	1.10%	0.21%	-	-
Horiz. %	101.84%	101.80%	101.67%	101.51%	101.31%	100.21%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Ratio Analysis
NP Margin	-1.07%	7.59%	7.04%	20.24%	131.61%	16.47%	15.59%	-
YoY %	-114.10%	7.81%	-65.22%	-84.62%	699.09%	5.64%	-	-
Horiz. %	-6.86%	48.69%	45.16%	129.83%	844.19%	105.64%	100.00%	-
ROE	-1.19%	9.25%	22.82%	21.09%	66.95%	25.79%	23.23%	-
YoY %	-112.86%	-59.47%	8.20%	-68.50%	159.60%	11.02%	-	-
Horiz. %	-5.12%	39.82%	98.24%	90.79%	288.20%	111.02%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Per Share
RPS	114.20	132.83	162.03	48.97	255.85	282.26	232.30	-11.15%
YoY %	-14.03%	-18.02%	230.88%	-80.86%	-9.36%	21.51%	-	-
Horiz. %	49.16%	57.18%	69.75%	21.08%	110.14%	121.51%	100.00%	-
EPS	-1.22	10.09	11.41	9.91	336.74	46.47	36.22	-
YoY %	-112.09%	-11.57%	15.14%	-97.06%	624.64%	28.30%	-	-
Horiz. %	-3.37%	27.86%	31.50%	27.36%	929.71%	128.30%	100.00%	-
DPS	0.00	12.00	12.00	10.00	18.00	13.32	36.00	-
YoY %	0.00%	0.00%	20.00%	-44.44%	35.14%	-63.00%	-	-
Horiz. %	0.00%	33.33%	33.33%	27.78%	50.00%	37.00%	100.00%	-
NAPS	1.03	1.09	0.50	0.47	5.03	1.802	1.559	-6.67%
YoY %	-5.50%	118.00%	6.38%	-90.66%	179.13%	15.59%	-	-
Horiz. %	66.07%	69.92%	32.07%	30.15%	322.64%	115.59%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Adjusted Per Share Value based on latest NOSH - 62,058
RPS	9.80	11.40	13.88	4.19	21.84	23.84	19.58	-10.89%
YoY %	-14.04%	-17.87%	231.26%	-80.82%	-8.39%	21.76%	-	-
Horiz. %	50.05%	58.22%	70.89%	21.40%	111.54%	121.76%	100.00%	-
EPS	-0.11	0.87	0.98	0.85	28.75	3.92	3.05	-
YoY %	-112.64%	-11.22%	15.29%	-97.04%	633.42%	28.52%	-	-
Horiz. %	-3.61%	28.52%	32.13%	27.87%	942.62%	128.52%	100.00%	-
DPS	0.00	1.03	1.03	0.86	1.53	1.12	3.03	-
YoY %	0.00%	0.00%	19.77%	-43.79%	36.61%	-63.04%	-	-
Horiz. %	0.00%	33.99%	33.99%	28.38%	50.50%	36.96%	100.00%	-
NAPS	0.0884	0.0935	0.0428	0.0402	0.4294	0.1522	0.1314	-6.38%
YoY %	-5.45%	118.46%	6.47%	-90.64%	182.13%	15.83%	-	-
Horiz. %	67.28%	71.16%	32.57%	30.59%	326.79%	115.83%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	30/03/01	-
Price	0.96	1.30	1.52	2.24	4.70	4.56	2.90	-
P/RPS	0.84	0.98	0.94	4.57	1.84	1.62	1.25	-6.40%
YoY %	-14.29%	4.26%	-79.43%	148.37%	13.58%	29.60%	-	-
Horiz. %	67.20%	78.40%	75.20%	365.60%	147.20%	129.60%	100.00%	-
P/EPS	-78.44	12.89	13.32	22.60	1.40	9.81	8.01	-
YoY %	-708.53%	-3.23%	-41.06%	1,514.29%	-85.73%	22.47%	-	-
Horiz. %	-979.28%	160.92%	166.29%	282.15%	17.48%	122.47%	100.00%	-
EY	-1.27	7.76	7.51	4.42	71.65	10.19	12.49	-
YoY %	-116.37%	3.33%	69.91%	-93.83%	603.14%	-18.41%	-	-
Horiz. %	-10.17%	62.13%	60.13%	35.39%	573.66%	81.59%	100.00%	-
DY	0.00	9.23	7.89	4.46	3.83	2.92	12.41	-
YoY %	0.00%	16.98%	76.91%	16.45%	31.16%	-76.47%	-	-
Horiz. %	0.00%	74.38%	63.58%	35.94%	30.86%	23.53%	100.00%	-
P/NAPS	0.93	1.19	3.04	4.77	0.93	2.53	1.86	-10.90%
YoY %	-21.85%	-60.86%	-36.27%	412.90%	-63.24%	36.02%	-	-
Horiz. %	50.00%	63.98%	163.44%	256.45%	50.00%	136.02%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Announcement Date
Date	22/05/07	26/05/06	18/05/05	10/05/04	21/05/03	22/05/02	08/05/01	-
Price	0.91	1.31	1.10	2.02	5.10	5.00	2.80	-
P/RPS	0.80	0.99	0.68	4.12	1.99	1.77	1.21	-6.66%
YoY %	-19.19%	45.59%	-83.50%	107.04%	12.43%	46.28%	-	-
Horiz. %	66.12%	81.82%	56.20%	340.50%	164.46%	146.28%	100.00%	-
P/EPS	-74.36	12.99	9.64	20.38	1.51	10.76	7.73	-
YoY %	-672.44%	34.75%	-52.70%	1,249.67%	-85.97%	39.20%	-	-
Horiz. %	-961.97%	168.05%	124.71%	263.65%	19.53%	139.20%	100.00%	-
EY	-1.34	7.70	10.37	4.91	66.03	9.29	12.94	-
YoY %	-117.40%	-25.75%	111.20%	-92.56%	610.76%	-28.21%	-	-
Horiz. %	-10.36%	59.51%	80.14%	37.94%	510.28%	71.79%	100.00%	-
DY	0.00	9.16	10.91	4.95	3.53	2.66	12.86	-
YoY %	0.00%	-16.04%	120.40%	40.23%	32.71%	-79.32%	-	-
Horiz. %	0.00%	71.23%	84.84%	38.49%	27.45%	20.68%	100.00%	-
P/NAPS	0.88	1.20	2.20	4.30	1.01	2.77	1.80	-11.23%
YoY %	-26.67%	-45.45%	-48.84%	325.74%	-63.54%	53.89%	-	-
Horiz. %	48.89%	66.67%	122.22%	238.89%	56.11%	153.89%	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