[HUMEINDx] YoY TTM 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- 1.26%
YoY- -50.37%
Quarter Report
Latest QR
Upcoming QR
HUMEINDx's Result
HUMEINDx's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 621,852 614,011 552,160 538,537 4,107,101 4,991,960 5,237,522 -29.88%
PBT 119,633 54,751 94,022 112,994 362,029 298,446 240,575 -10.98%
Tax -6,904 -9,046 -1,768 -23,132 -180,955 -154,089 -147,043 -39.92%
NP 112,729 45,705 92,254 89,862 181,074 144,357 93,532 3.15%
-
NP to SH 111,856 43,535 92,254 89,862 181,074 144,357 93,532 3.02%
-
Tax Rate 5.77% 16.52% 1.88% 20.47% 49.98% 51.63% 61.12% -
Total Cost 509,123 568,306 459,906 448,675 3,926,027 4,847,603 5,143,990 -31.97%
-
Net Worth 698,902 647,444 607,444 517,666 597,573 266,699 89,526 40.82%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 36,566 52,092 46,032 35,288 60,101 44,322 57,673 -7.31%
Div Payout % 32.69% 119.66% 49.90% 39.27% 33.19% 30.70% 61.66% -
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 698,902 647,444 607,444 517,666 597,573 266,699 89,526 40.82%
NOSH 182,958 183,412 191,020 166,452 193,389 244,678 242,881 -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 18.13% 7.44% 16.71% 16.69% 4.41% 2.89% 1.79% -
ROE 16.00% 6.72% 15.19% 17.36% 30.30% 54.13% 104.47% -
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 339.89 334.77 289.06 323.54 2,123.75 2,040.21 2,156.41 -26.49%
EPS 61.14 23.74 48.30 53.99 93.63 59.00 38.51 8.00%
DPS 20.00 28.40 24.10 21.20 31.08 18.20 23.72 -2.80%
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 350.86 346.44 311.54 303.86 2,317.33 2,816.59 2,955.14 -29.88%
EPS 63.11 24.56 52.05 50.70 102.17 81.45 52.77 3.02%
DPS 20.63 29.39 25.97 19.91 33.91 25.01 32.54 -7.31%
NAPS 3.9434 3.653 3.4274 2.9208 3.3717 1.5048 0.5051 40.82%
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 1.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 5.63 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 17.77 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 5.81 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 1.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 5.82 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 17.17 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 5.62 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