[HUMEINDx] YoY 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- 13.3%
YoY- 5.72%
Quarter Report
Latest QR
Upcoming QR
HUMEINDx's Result
HUMEINDx's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 158,805 150,058 142,487 130,961 449,010 1,154,634 1,286,119 -29.42%
PBT 62,628 8,331 13,906 21,492 31,817 58,206 63,759 -0.29%
Tax -1,999 -2,531 11,366 -802 -12,246 -29,652 -41,001 -39.54%
NP 60,629 5,800 25,272 20,690 19,571 28,554 22,758 17.73%
-
NP to SH 60,413 5,429 25,272 20,690 19,571 28,554 22,758 17.66%
-
Tax Rate 3.19% 30.38% -81.73% 3.73% 38.49% 50.94% 64.31% -
Total Cost 98,176 144,258 117,215 110,271 429,439 1,126,080 1,263,361 -34.66%
-
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 - - - - 13,924 14,680 - -
Div Payout % - - - - 71.15% 51.41% - -
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 38.18% 3.87% 17.74% 15.80% 4.36% 2.47% 1.77% -
ROE 8.64% 0.84% 4.16% 4.00% 3.28% 10.71% 25.42% -
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 86.80 81.81 74.59 78.68 232.18 471.90 529.53 -26.01%
EPS 34.01 2.96 13.23 12.43 10.12 11.67 9.37 23.95%
DPS 0.00 0.00 0.00 0.00 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 89.60 84.67 80.39 73.89 253.34 651.47 725.66 -29.42%
EPS 34.09 3.06 14.26 11.67 11.04 16.11 12.84 17.66%
DPS 0.00 0.00 0.00 0.00 7.86 8.28 0.00 -
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 3.96 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 10.42 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 9.60 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 0.90 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 4.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 10.78 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 9.28 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 0.93 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