[HUMEINDx] QoQ Cumulative Quarter Result on 30-Sep-2007 [#1]

Stock
[HUMEINDx] HUME INDUSTRIES (M) BHD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -77.59%
YoY- -13.85%
Quarter Report
Latest QR
Upcoming QR
HUMEINDx's Result
HUMEINDx's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 759,106 547,951 360,885 188,405 673,248 493,555 333,561 73.10%
PBT 203,768 115,624 66,899 32,162 141,492 116,083 100,580 60.17%
Tax 7,790 -5,093 -3,259 -2,159 -6,104 -5,536 -4,595 -
NP 211,558 110,531 63,640 30,003 135,388 110,547 95,985 69.44%
-
NP to SH 213,467 112,161 64,917 30,563 136,366 110,906 95,890 70.57%
-
Tax Rate -3.82% 4.40% 4.87% 6.71% 4.31% 4.77% 4.57% -
Total Cost 547,548 437,420 297,245 158,402 537,860 383,008 237,576 74.56%
-
Net Worth 910,749 827,795 779,927 763,631 737,258 713,516 698,778 19.33%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 26,630 26,645 8,883 8,879 39,272 40,249 23,780 7.84%
Div Payout % 12.48% 23.76% 13.68% 29.05% 28.80% 36.29% 24.80% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 910,749 827,795 779,927 763,631 737,258 713,516 698,778 19.33%
NOSH 177,534 177,638 177,660 177,588 178,512 182,952 182,926 -1.97%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 27.87% 20.17% 17.63% 15.92% 20.11% 22.40% 28.78% -
ROE 23.44% 13.55% 8.32% 4.00% 18.50% 15.54% 13.72% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 427.58 308.46 203.13 106.09 377.14 269.77 182.35 76.59%
EPS 120.24 63.14 36.54 17.21 76.39 62.03 53.46 71.74%
DPS 15.00 15.00 5.00 5.00 22.00 22.00 13.00 10.01%
NAPS 5.13 4.66 4.39 4.30 4.13 3.90 3.82 21.74%
Adjusted Per Share Value based on latest NOSH - 177,588
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 428.31 309.17 203.62 106.30 379.86 278.48 188.20 73.10%
EPS 120.44 63.28 36.63 17.24 76.94 62.58 54.10 70.57%
DPS 15.03 15.03 5.01 5.01 22.16 22.71 13.42 7.85%
NAPS 5.1387 4.6706 4.4005 4.3086 4.1598 4.0258 3.9427 19.33%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 4.02 3.40 3.86 3.52 4.24 3.74 3.44 -
P/RPS 0.94 1.10 1.90 3.32 1.12 1.39 1.89 -37.25%
P/EPS 3.34 5.38 10.56 20.45 5.55 6.17 6.56 -36.26%
EY 29.91 18.57 9.47 4.89 18.02 16.21 15.24 56.81%
DY 3.73 4.41 1.30 1.42 5.19 5.88 3.78 -0.88%
P/NAPS 0.78 0.73 0.88 0.82 1.03 0.96 0.90 -9.10%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 19/08/08 26/05/08 27/02/08 20/11/07 21/08/07 22/05/07 28/02/07 -
Price 3.64 4.20 3.70 3.62 3.58 4.80 3.56 -
P/RPS 0.85 1.36 1.82 3.41 0.95 1.78 1.95 -42.53%
P/EPS 3.03 6.65 10.13 21.03 4.69 7.92 6.79 -41.63%
EY 33.03 15.03 9.88 4.75 21.34 12.63 14.72 71.48%
DY 4.12 3.57 1.35 1.38 6.15 4.58 3.65 8.41%
P/NAPS 0.71 0.90 0.84 0.84 0.87 1.23 0.93 -16.48%

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