[HUMEINDx] YoY Quarter Result on 30-Sep-2005 [#1]

Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -66.34%
YoY- -74.47%
Quarter Report
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 208,306 188,405 174,756 164,072 147,362 141,966 1,188,724 -25.17%
PBT 105,874 32,162 37,952 11,062 28,970 22,583 87,328 3.25%
Tax -15,643 -2,159 -2,596 -3,774 -3,495 -4,321 -48,341 -17.12%
NP 90,231 30,003 35,356 7,288 25,475 18,262 38,987 14.99%
-
NP to SH 90,197 30,563 35,477 6,504 25,475 18,262 38,987 14.98%
-
Tax Rate 14.78% 6.71% 6.84% 34.12% 12.06% 19.13% 55.36% -
Total Cost 118,075 158,402 139,400 156,784 121,887 123,704 1,149,737 -31.54%
-
Net Worth 999,628 763,631 655,016 594,968 598,520 502,746 411,307 15.93%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 8,861 8,879 23,785 24,020 22,728 19,976 - -
Div Payout % 9.83% 29.05% 67.04% 369.32% 89.22% 109.39% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 999,628 763,631 655,016 594,968 598,520 502,746 411,307 15.93%
NOSH 177,239 177,588 182,965 184,772 189,405 166,472 249,277 -5.52%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 43.32% 15.92% 20.23% 4.44% 17.29% 12.86% 3.28% -
ROE 9.02% 4.00% 5.42% 1.09% 4.26% 3.63% 9.48% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 117.53 106.09 95.51 88.80 77.80 85.28 476.87 -20.80%
EPS 50.89 17.21 19.59 3.52 13.45 10.97 15.64 21.70%
DPS 5.00 5.00 13.00 13.00 12.00 12.00 0.00 -
NAPS 5.64 4.30 3.58 3.22 3.16 3.02 1.65 22.71%
Adjusted Per Share Value based on latest NOSH - 184,772
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 117.53 106.30 98.60 92.57 83.15 80.10 670.71 -25.17%
EPS 50.89 17.24 20.02 3.67 14.37 10.30 22.00 14.98%
DPS 5.00 5.01 13.42 13.55 12.82 11.27 0.00 -
NAPS 5.6402 4.3086 3.6958 3.357 3.377 2.8366 2.3207 15.93%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 - - - - -
Price 3.42 3.52 3.12 0.00 0.00 0.00 0.00 -
P/RPS 2.91 3.32 3.27 0.00 0.00 0.00 0.00 -
P/EPS 6.72 20.45 16.09 0.00 0.00 0.00 0.00 -
EY 14.88 4.89 6.21 0.00 0.00 0.00 0.00 -
DY 1.46 1.42 4.17 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.82 0.87 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 19/11/08 20/11/07 15/11/06 29/11/05 23/11/04 19/11/03 05/11/02 -
Price 2.80 3.62 3.38 0.00 0.00 0.00 0.00 -
P/RPS 2.38 3.41 3.54 0.00 0.00 0.00 0.00 -
P/EPS 5.50 21.03 17.43 0.00 0.00 0.00 0.00 -
EY 18.18 4.75 5.74 0.00 0.00 0.00 0.00 -
DY 1.79 1.38 3.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.84 0.94 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