[HUMEINDx] YoY TTM Result on 31-Mar-2003 [#3]

Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -10.8%
YoY- -0.04%
Quarter Report
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 605,369 564,443 538,475 3,148,211 4,816,418 5,263,295 3,710,375 -26.06%
PBT 44,349 82,673 120,113 313,135 320,589 256,281 106,563 -13.58%
Tax -6,633 -880 -20,744 -151,614 -158,998 -153,194 -80,201 -33.98%
NP 37,716 81,793 99,369 161,521 161,591 103,087 26,362 6.14%
-
NP to SH 34,928 81,793 99,369 161,521 161,591 103,087 26,362 4.79%
-
Tax Rate 14.96% 1.06% 17.27% 48.42% 49.60% 59.78% 75.26% -
Total Cost 567,653 482,650 439,106 2,986,690 4,654,827 5,160,208 3,684,013 -26.77%
-
Net Worth 635,402 582,034 539,320 454,347 30,323 72,186 50,543 52.45%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 36,801 50,801 43,280 39,310 55,443 87,316 - -
Div Payout % 105.36% 62.11% 43.56% 24.34% 34.31% 84.70% - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 635,402 582,034 539,320 454,347 30,323 72,186 50,543 52.45%
NOSH 182,587 187,149 166,456 166,427 248,551 242,968 243,699 -4.69%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 6.23% 14.49% 18.45% 5.13% 3.36% 1.96% 0.71% -
ROE 5.50% 14.05% 18.42% 35.55% 532.89% 142.81% 52.16% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 331.55 301.60 323.49 1,891.64 1,937.79 2,166.24 1,522.52 -22.42%
EPS 19.13 43.70 59.70 97.05 65.01 42.43 10.82 9.95%
DPS 20.00 27.14 26.00 23.62 22.31 35.92 0.00 -
NAPS 3.48 3.11 3.24 2.73 0.122 0.2971 0.2074 59.96%
Adjusted Per Share Value based on latest NOSH - 166,427
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 341.56 318.47 303.82 1,776.30 2,717.54 2,969.68 2,093.49 -26.06%
EPS 19.71 46.15 56.07 91.13 91.17 58.16 14.87 4.80%
DPS 20.76 28.66 24.42 22.18 31.28 49.27 0.00 -
NAPS 3.5851 3.284 3.043 2.5635 0.1711 0.4073 0.2852 52.45%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 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
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 26/05/06 18/05/05 10/05/04 21/05/03 22/05/02 23/05/01 - -
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