[HUMEINDx] QoQ Cumulative Quarter Result on 30-Sep-2003 [#1]

Stock
[HUMEINDx] HUME INDUSTRIES (M) BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -83.32%
YoY- -53.16%
Quarter Report
Latest QR
Upcoming QR
HUMEINDx's Result
HUMEINDx's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 535,238 405,097 272,927 141,966 1,903,344 1,769,966 1,637,734 -52.58%
PBT 95,221 70,916 44,075 22,583 188,064 138,867 119,145 -13.89%
Tax -14,762 -9,226 -5,123 -4,321 -78,596 -67,078 -60,587 -61.02%
NP 80,459 61,690 38,952 18,262 109,468 71,789 58,558 23.61%
-
NP to SH 80,459 61,690 38,952 18,262 109,468 71,789 58,558 23.61%
-
Tax Rate 15.50% 13.01% 11.62% 19.13% 41.79% 48.30% 50.85% -
Total Cost 454,779 343,407 233,975 123,704 1,793,876 1,698,177 1,579,176 -56.42%
-
Net Worth 515,031 539,329 517,695 502,746 596,874 554,881 683,840 -17.23%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 43,618 43,279 19,975 19,976 33,638 33,333 15,934 95.80%
Div Payout % 54.21% 70.16% 51.28% 109.39% 30.73% 46.43% 27.21% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 515,031 539,329 517,695 502,746 596,874 554,881 683,840 -17.23%
NOSH 167,762 166,459 166,461 166,472 205,111 203,253 221,307 -16.87%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 15.03% 15.23% 14.27% 12.86% 5.75% 4.06% 3.58% -
ROE 15.62% 11.44% 7.52% 3.63% 18.34% 12.94% 8.56% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 319.04 243.36 163.96 85.28 927.96 870.82 740.03 -42.96%
EPS 47.96 37.06 23.40 10.97 53.37 35.32 26.46 48.71%
DPS 26.00 26.00 12.00 12.00 16.40 16.40 7.20 135.55%
NAPS 3.07 3.24 3.11 3.02 2.91 2.73 3.09 -0.43%
Adjusted Per Share Value based on latest NOSH - 166,472
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 301.99 228.57 153.99 80.10 1,073.91 998.66 924.05 -52.58%
EPS 45.40 34.81 21.98 10.30 61.76 40.51 33.04 23.62%
DPS 24.61 24.42 11.27 11.27 18.98 18.81 8.99 95.80%
NAPS 2.9059 3.043 2.921 2.8366 3.3677 3.1308 3.8584 -17.23%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 19/08/04 10/05/04 17/02/04 19/11/03 28/08/03 21/05/03 24/02/03 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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
Post a Comment