[HUMEINDx] QoQ Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[HUMEINDx] HUME INDUSTRIES (M) BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 35.14%
YoY- 703.57%
Quarter Report
Latest QR
Upcoming QR
HUMEINDx's Result
HUMEINDx's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 753,620 673,248 658,073 667,122 699,024 607,779 599,921 16.40%
PBT 128,648 141,492 154,777 201,160 151,808 38,446 32,644 149.28%
Tax -8,636 -6,104 -7,381 -9,190 -10,384 -8,614 -9,476 -5.99%
NP 120,012 135,388 147,396 191,970 141,424 29,832 23,168 199.08%
-
NP to SH 122,252 136,366 147,874 191,780 141,908 27,899 20,804 225.29%
-
Tax Rate 6.71% 4.31% 4.77% 4.57% 6.84% 22.41% 29.03% -
Total Cost 633,608 537,860 510,677 475,152 557,600 577,947 576,753 6.46%
-
Net Worth 763,631 737,258 713,516 698,778 655,016 638,740 639,557 12.53%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 35,517 39,272 53,666 47,560 95,142 36,709 49,008 -19.30%
Div Payout % 29.05% 28.80% 36.29% 24.80% 67.04% 131.58% 235.57% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 763,631 737,258 713,516 698,778 655,016 638,740 639,557 12.53%
NOSH 177,588 178,512 182,952 182,926 182,965 183,546 183,780 -2.25%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 15.92% 20.11% 22.40% 28.78% 20.23% 4.91% 3.86% -
ROE 16.01% 18.50% 20.72% 27.45% 21.66% 4.37% 3.25% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 424.36 377.14 359.70 364.69 382.05 331.13 326.43 19.09%
EPS 68.84 76.39 82.71 106.92 78.36 15.20 11.32 232.80%
DPS 20.00 22.00 29.33 26.00 52.00 20.00 26.67 -17.44%
NAPS 4.30 4.13 3.90 3.82 3.58 3.48 3.48 15.13%
Adjusted Per Share Value based on latest NOSH - 182,958
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 425.21 379.86 371.30 376.41 394.41 342.92 338.49 16.40%
EPS 68.98 76.94 83.43 108.21 80.07 15.74 11.74 225.26%
DPS 20.04 22.16 30.28 26.84 53.68 20.71 27.65 -19.29%
NAPS 4.3086 4.1598 4.0258 3.9427 3.6958 3.6039 3.6085 12.53%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 - - -
Price 3.52 4.24 3.74 3.44 3.12 0.00 0.00 -
P/RPS 0.83 1.12 1.04 0.94 0.82 0.00 0.00 -
P/EPS 5.11 5.55 4.63 3.28 4.02 0.00 0.00 -
EY 19.56 18.02 21.61 30.48 24.86 0.00 0.00 -
DY 5.68 5.19 7.84 7.56 16.67 0.00 0.00 -
P/NAPS 0.82 1.03 0.96 0.90 0.87 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 20/11/07 21/08/07 22/05/07 28/02/07 15/11/06 22/08/06 26/05/06 -
Price 3.62 3.58 4.80 3.56 3.38 0.00 0.00 -
P/RPS 0.85 0.95 1.33 0.98 0.88 0.00 0.00 -
P/EPS 5.26 4.69 5.94 3.40 4.36 0.00 0.00 -
EY 19.02 21.34 16.84 29.45 22.95 0.00 0.00 -
DY 5.52 6.15 6.11 7.30 15.38 0.00 0.00 -
P/NAPS 0.84 0.87 1.23 0.93 0.94 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