[HUMEINDx] QoQ Cumulative Quarter Result on 30-Sep-2006 [#1]

Stock
[HUMEINDx] HUME INDUSTRIES (M) BHD
Announcement Date
15-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 27.16%
YoY- 445.46%
Quarter Report
Latest QR
Upcoming QR
HUMEINDx's Result
HUMEINDx's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 673,248 493,555 333,561 174,756 607,779 449,941 314,130 66.46%
PBT 141,492 116,083 100,580 37,952 38,446 24,483 19,393 277.54%
Tax -6,104 -5,536 -4,595 -2,596 -8,614 -7,107 -6,305 -2.14%
NP 135,388 110,547 95,985 35,356 29,832 17,376 13,088 376.79%
-
NP to SH 136,366 110,906 95,890 35,477 27,899 15,603 11,933 409.61%
-
Tax Rate 4.31% 4.77% 4.57% 6.84% 22.41% 29.03% 32.51% -
Total Cost 537,860 383,008 237,576 139,400 577,947 432,565 301,042 47.39%
-
Net Worth 737,258 713,516 698,778 655,016 638,740 639,557 650,053 8.77%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 39,272 40,249 23,780 23,785 36,709 36,756 23,939 39.22%
Div Payout % 28.80% 36.29% 24.80% 67.04% 131.58% 235.57% 200.62% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 737,258 713,516 698,778 655,016 638,740 639,557 650,053 8.77%
NOSH 178,512 182,952 182,926 182,965 183,546 183,780 184,151 -2.05%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 20.11% 22.40% 28.78% 20.23% 4.91% 3.86% 4.17% -
ROE 18.50% 15.54% 13.72% 5.42% 4.37% 2.44% 1.84% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 377.14 269.77 182.35 95.51 331.13 244.82 170.58 69.96%
EPS 76.39 62.03 53.46 19.59 15.20 8.49 6.48 420.31%
DPS 22.00 22.00 13.00 13.00 20.00 20.00 13.00 42.14%
NAPS 4.13 3.90 3.82 3.58 3.48 3.48 3.53 11.06%
Adjusted Per Share Value based on latest NOSH - 182,965
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 379.86 278.48 188.20 98.60 342.92 253.87 177.24 66.46%
EPS 76.94 62.58 54.10 20.02 15.74 8.80 6.73 409.75%
DPS 22.16 22.71 13.42 13.42 20.71 20.74 13.51 39.20%
NAPS 4.1598 4.0258 3.9427 3.6958 3.6039 3.6085 3.6678 8.77%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 - - - -
Price 4.24 3.74 3.44 3.12 0.00 0.00 0.00 -
P/RPS 1.12 1.39 1.89 3.27 0.00 0.00 0.00 -
P/EPS 5.55 6.17 6.56 16.09 0.00 0.00 0.00 -
EY 18.02 16.21 15.24 6.21 0.00 0.00 0.00 -
DY 5.19 5.88 3.78 4.17 0.00 0.00 0.00 -
P/NAPS 1.03 0.96 0.90 0.87 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 21/08/07 22/05/07 28/02/07 15/11/06 22/08/06 26/05/06 23/02/06 -
Price 3.58 4.80 3.56 3.38 0.00 0.00 0.00 -
P/RPS 0.95 1.78 1.95 3.54 0.00 0.00 0.00 -
P/EPS 4.69 7.92 6.79 17.43 0.00 0.00 0.00 -
EY 21.34 12.63 14.72 5.74 0.00 0.00 0.00 -
DY 6.15 4.58 3.65 3.85 0.00 0.00 0.00 -
P/NAPS 0.87 1.23 0.93 0.94 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