[HUMEINDx] YoY Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[HUMEINDx] HUME INDUSTRIES (M) BHD
Announcement Date
17-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 6.65%
YoY- -33.48%
Quarter Report
Latest QR
Upcoming QR
HUMEINDx's Result
HUMEINDx's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 667,122 628,260 579,698 545,854 3,275,468 4,675,534 5,223,724 -29.02%
PBT 201,160 38,786 85,752 88,150 238,290 280,442 243,220 -3.11%
Tax -9,190 -12,610 15,742 -10,246 -121,174 -142,636 -157,168 -37.68%
NP 191,970 26,176 101,494 77,904 117,116 137,806 86,052 14.30%
-
NP to SH 191,780 23,866 101,494 77,904 117,116 137,806 86,052 14.28%
-
Tax Rate 4.57% 32.51% -18.36% 11.62% 50.85% 50.86% 64.62% -
Total Cost 475,152 602,084 478,204 467,950 3,158,352 4,537,728 5,137,672 -32.74%
-
Net Worth 698,778 650,053 604,855 517,695 683,840 266,044 89,550 40.81%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 47,560 47,879 45,649 39,950 31,868 29,289 - -
Div Payout % 24.80% 200.62% 44.98% 51.28% 27.21% 21.25% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 698,778 650,053 604,855 517,695 683,840 266,044 89,550 40.81%
NOSH 182,926 184,151 190,206 166,461 221,307 244,077 242,947 -4.61%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 28.78% 4.17% 17.51% 14.27% 3.58% 2.95% 1.65% -
ROE 27.45% 3.67% 16.78% 15.05% 17.13% 51.80% 96.09% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 364.69 341.17 304.77 327.92 1,480.05 1,915.60 2,150.15 -25.58%
EPS 106.92 12.96 53.36 46.80 52.92 56.46 35.42 20.20%
DPS 26.00 26.00 24.00 24.00 14.40 12.00 0.00 -
NAPS 3.82 3.53 3.18 3.11 3.09 1.09 0.3686 47.62%
Adjusted Per Share Value based on latest NOSH - 166,452
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 376.41 354.48 327.08 307.98 1,848.10 2,638.05 2,947.35 -29.02%
EPS 108.21 13.47 57.27 43.96 66.08 77.75 48.55 14.28%
DPS 26.84 27.01 25.76 22.54 17.98 16.53 0.00 -
NAPS 3.9427 3.6678 3.4127 2.921 3.8584 1.5011 0.5053 40.81%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 - - - - - - -
Price 3.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 3.28 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 30.48 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 7.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 23/02/06 22/02/05 17/02/04 24/02/03 19/02/02 21/02/01 -
Price 3.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.98 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 3.40 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 29.45 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 7.30 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 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