[HUMEINDx] YoY Quarter Result on 30-Sep-2003 [#1]

Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -51.53%
YoY- -53.16%
Quarter Report
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 174,756 164,072 147,362 141,966 1,188,724 1,183,133 1,325,743 -28.64%
PBT 37,952 11,062 28,970 22,583 87,328 82,015 57,851 -6.78%
Tax -2,596 -3,774 -3,495 -4,321 -48,341 -41,666 -37,583 -35.93%
NP 35,356 7,288 25,475 18,262 38,987 40,349 20,268 9.71%
-
NP to SH 35,477 6,504 25,475 18,262 38,987 40,349 20,268 9.77%
-
Tax Rate 6.84% 34.12% 12.06% 19.13% 55.36% 50.80% 64.97% -
Total Cost 139,400 156,784 121,887 123,704 1,149,737 1,142,784 1,305,475 -31.10%
-
Net Worth 655,016 594,968 598,520 502,746 411,307 238,348 84,551 40.64%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 23,785 24,020 22,728 19,976 - - - -
Div Payout % 67.04% 369.32% 89.22% 109.39% - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 655,016 594,968 598,520 502,746 411,307 238,348 84,551 40.64%
NOSH 182,965 184,772 189,405 166,472 249,277 243,212 243,313 -4.63%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 20.23% 4.44% 17.29% 12.86% 3.28% 3.41% 1.53% -
ROE 5.42% 1.09% 4.26% 3.63% 9.48% 16.93% 23.97% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 95.51 88.80 77.80 85.28 476.87 486.46 544.87 -25.18%
EPS 19.59 3.52 13.45 10.97 15.64 16.59 8.33 15.31%
DPS 13.00 13.00 12.00 12.00 0.00 0.00 0.00 -
NAPS 3.58 3.22 3.16 3.02 1.65 0.98 0.3475 47.48%
Adjusted Per Share Value based on latest NOSH - 166,472
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 98.60 92.57 83.15 80.10 670.71 667.55 748.02 -28.64%
EPS 20.02 3.67 14.37 10.30 22.00 22.77 11.44 9.77%
DPS 13.42 13.55 12.82 11.27 0.00 0.00 0.00 -
NAPS 3.6958 3.357 3.377 2.8366 2.3207 1.3448 0.4771 40.64%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 - - - - - - -
Price 3.12 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 3.27 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 16.09 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 6.21 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 4.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 15/11/06 29/11/05 23/11/04 19/11/03 05/11/02 27/11/01 10/11/00 -
Price 3.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 3.54 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 17.43 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 5.74 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 3.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 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