[HUMEINDx] YoY Cumulative 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- 113.3%
YoY- -33.48%
Quarter Report
Latest QR
Upcoming QR
HUMEINDx's Result
HUMEINDx's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 333,561 314,130 289,849 272,927 1,637,734 2,337,767 2,611,862 -29.02%
PBT 100,580 19,393 42,876 44,075 119,145 140,221 121,610 -3.11%
Tax -4,595 -6,305 7,871 -5,123 -60,587 -71,318 -78,584 -37.68%
NP 95,985 13,088 50,747 38,952 58,558 68,903 43,026 14.30%
-
NP to SH 95,890 11,933 50,747 38,952 58,558 68,903 43,026 14.28%
-
Tax Rate 4.57% 32.51% -18.36% 11.62% 50.85% 50.86% 64.62% -
Total Cost 237,576 301,042 239,102 233,975 1,579,176 2,268,864 2,568,836 -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 23,780 23,939 22,824 19,975 15,934 14,644 - -
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 13.72% 1.84% 8.39% 7.52% 8.56% 25.90% 48.05% -
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 182.35 170.58 152.39 163.96 740.03 957.80 1,075.07 -25.58%
EPS 53.46 6.48 26.68 23.40 26.46 28.23 17.71 20.20%
DPS 13.00 13.00 12.00 12.00 7.20 6.00 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 188.20 177.24 163.54 153.99 924.05 1,319.03 1,473.68 -29.02%
EPS 54.10 6.73 28.63 21.98 33.04 38.88 24.28 14.27%
DPS 13.42 13.51 12.88 11.27 8.99 8.26 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 1.89 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 6.56 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 15.24 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 3.78 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 1.95 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 6.79 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 14.72 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 3.65 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