[HUMEINDx] YoY Annualized Quarter Result on 30-Sep-2004 [#1]

Stock
[HUMEINDx] HUME INDUSTRIES (M) BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 26.65%
YoY- 39.5%
Quarter Report
Latest QR
Upcoming QR
HUMEINDx's Result
HUMEINDx's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 753,620 699,024 656,288 589,448 567,864 4,754,896 4,721,912 -26.33%
PBT 128,648 151,808 44,248 115,880 90,332 349,312 328,060 -14.43%
Tax -8,636 -10,384 -15,096 -13,980 -17,284 -193,364 -166,664 -38.92%
NP 120,012 141,424 29,152 101,900 73,048 155,948 161,396 -4.81%
-
NP to SH 122,252 141,908 26,016 101,900 73,048 155,948 161,396 -4.52%
-
Tax Rate 6.71% 6.84% 34.12% 12.06% 19.13% 55.36% 50.80% -
Total Cost 633,608 557,600 627,136 487,548 494,816 4,598,948 4,560,516 -28.02%
-
Net Worth 763,631 655,016 594,968 598,520 502,746 411,307 238,348 21.40%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 35,517 95,142 96,081 90,914 79,906 - - -
Div Payout % 29.05% 67.04% 369.32% 89.22% 109.39% - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 763,631 655,016 594,968 598,520 502,746 411,307 238,348 21.40%
NOSH 177,588 182,965 184,772 189,405 166,472 249,277 243,212 -5.10%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 15.92% 20.23% 4.44% 17.29% 12.86% 3.28% 3.42% -
ROE 16.01% 21.66% 4.37% 17.03% 14.53% 37.92% 67.71% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 424.36 382.05 355.19 311.21 341.12 1,907.47 1,941.47 -22.37%
EPS 68.84 78.36 14.08 53.80 43.88 62.56 66.36 0.61%
DPS 20.00 52.00 52.00 48.00 48.00 0.00 0.00 -
NAPS 4.30 3.58 3.22 3.16 3.02 1.65 0.98 27.93%
Adjusted Per Share Value based on latest NOSH - 189,405
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 425.21 394.41 370.29 332.58 320.40 2,682.83 2,664.22 -26.33%
EPS 68.98 80.07 14.68 57.49 41.22 87.99 91.06 -4.52%
DPS 20.04 53.68 54.21 51.30 45.09 0.00 0.00 -
NAPS 4.3086 3.6958 3.357 3.377 2.8366 2.3207 1.3448 21.40%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 - - - - - -
Price 3.52 3.12 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.83 0.82 0.00 0.00 0.00 0.00 0.00 -
P/EPS 5.11 4.02 0.00 0.00 0.00 0.00 0.00 -
EY 19.56 24.86 0.00 0.00 0.00 0.00 0.00 -
DY 5.68 16.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.87 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 20/11/07 15/11/06 29/11/05 23/11/04 19/11/03 05/11/02 27/11/01 -
Price 3.62 3.38 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.85 0.88 0.00 0.00 0.00 0.00 0.00 -
P/EPS 5.26 4.36 0.00 0.00 0.00 0.00 0.00 -
EY 19.02 22.95 0.00 0.00 0.00 0.00 0.00 -
DY 5.52 15.38 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.94 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