[HUMEINDx] QoQ Cumulative Quarter Result on 31-Mar-2009 [#3]

Stock

[HUMEINDx] HUME INDUSTRIES (M) BHD

Announcement Date

21-May-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

31-Mar-2009 [#3]

Profit Trend

QoQ- -196.35%

YoY- -127.93%

Quarter Report

HUMEINDx's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Cumulative Result
Revenue	265,759	133,408	590,352	464,226	345,706	208,306	759,106	-50.23%
YoY %	99.21%	-77.40%	27.17%	34.28%	65.96%	-72.56%	-	-
Horiz. %	35.01%	17.57%	77.77%	61.15%	45.54%	27.44%	100.00%	-
PBT	66,902	27,711	-1,865	-11,321	7,457	105,874	203,768	-52.31%
YoY %	141.43%	1,585.84%	83.53%	-251.82%	-92.96%	-48.04%	-	-
Horiz. %	32.83%	13.60%	-0.92%	-5.56%	3.66%	51.96%	100.00%	-
Tax	-7,895	-3,448	-20,818	-20,442	-17,950	-15,643	7,790	-
YoY %	-128.97%	83.44%	-1.84%	-13.88%	-14.75%	-300.81%	-	-
Horiz. %	-101.35%	-44.26%	-267.24%	-262.41%	-230.42%	-200.81%	100.00%	-
NP	59,007	24,263	-22,683	-31,763	-10,493	90,231	211,558	-57.21%
YoY %	143.20%	206.97%	28.59%	-202.71%	-111.63%	-57.35%	-	-
Horiz. %	27.89%	11.47%	-10.72%	-15.01%	-4.96%	42.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	57,985	23,956	-22,415	-31,327	-10,571	90,197	213,467	-57.95%
YoY %	142.05%	206.87%	28.45%	-196.35%	-111.72%	-57.75%	-	-
Horiz. %	27.16%	11.22%	-10.50%	-14.68%	-4.95%	42.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.80%	12.44%	-	-	240.71%	14.78%	-3.82%	-
YoY %	-5.14%	0.00%	-	-	1,528.62%	486.91%	-	-
Horiz. %	-308.90%	-325.65%	-	-	-6,301.31%	-386.91%	100.00%	-
Total Cost	206,752	109,145	613,035	495,989	356,199	118,075	547,548	-47.66%
YoY %	89.43%	-82.20%	23.60%	39.24%	201.67%	-78.44%	-	-
Horiz. %	37.76%	19.93%	111.96%	90.58%	65.05%	21.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	916,205	893,034	870,020	870,489	890,376	999,628	910,749	0.39%
YoY %	2.59%	2.65%	-0.05%	-2.23%	-10.93%	9.76%	-	-
Horiz. %	100.60%	98.05%	95.53%	95.58%	97.76%	109.76%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	12,405	12,403	17,719	17,728	8,868	8,861	26,630	-39.82%
YoY %	0.02%	-30.00%	-0.05%	99.91%	0.08%	-66.73%	-	-
Horiz. %	46.58%	46.58%	66.54%	66.57%	33.30%	33.27%	100.00%	-
Div Payout %	21.39%	51.78%	0.00%	0.00%	0.00%	9.83%	12.48%	-
YoY %	-58.69%	0.00%	0.00%	0.00%	0.00%	-21.23%	-	-
Horiz. %	171.39%	414.90%	0.00%	0.00%	0.00%	78.77%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	916,205	893,034	870,020	870,489	890,376	999,628	910,749	0.39%
YoY %	2.59%	2.65%	-0.05%	-2.23%	-10.93%	9.76%	-	-
Horiz. %	100.60%	98.05%	95.53%	95.58%	97.76%	109.76%	100.00%	-
NOSH	177,215	177,189	177,193	177,289	177,365	177,239	177,534	-0.11%
YoY %	0.01%	-0.00%	-0.05%	-0.04%	0.07%	-0.17%	-	-
Horiz. %	99.82%	99.81%	99.81%	99.86%	99.90%	99.83%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	22.20%	18.19%	-3.84%	-6.84%	-3.04%	43.32%	27.87%	-
YoY %	22.05%	573.70%	43.86%	-125.00%	-107.02%	55.44%	-	-
Horiz. %	79.66%	65.27%	-13.78%	-24.54%	-10.91%	155.44%	100.00%	-
ROE	6.33%	2.68%	-2.58%	-3.60%	-1.19%	9.02%	23.44%	-
YoY %	136.19%	203.88%	28.33%	-202.52%	-113.19%	-61.52%	-	-
Horiz. %	27.01%	11.43%	-11.01%	-15.36%	-5.08%	38.48%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	149.96	75.29	333.17	261.85	194.91	117.53	427.58	-50.17%
YoY %	99.18%	-77.40%	27.24%	34.34%	65.84%	-72.51%	-	-
Horiz. %	35.07%	17.61%	77.92%	61.24%	45.58%	27.49%	100.00%	-
EPS	32.72	13.52	-12.65	-17.67	-5.96	50.89	120.24	-57.90%
YoY %	142.01%	206.88%	28.41%	-196.48%	-111.71%	-57.68%	-	-
Horiz. %	27.21%	11.24%	-10.52%	-14.70%	-4.96%	42.32%	100.00%	-
DPS	7.00	7.00	10.00	10.00	5.00	5.00	15.00	-39.75%
YoY %	0.00%	-30.00%	0.00%	100.00%	0.00%	-66.67%	-	-
Horiz. %	46.67%	46.67%	66.67%	66.67%	33.33%	33.33%	100.00%	-
NAPS	5.17	5.04	4.91	4.91	5.02	5.64	5.13	0.51%
YoY %	2.58%	2.65%	0.00%	-2.19%	-10.99%	9.94%	-	-
Horiz. %	100.78%	98.25%	95.71%	95.71%	97.86%	109.94%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 177,250
RPS	149.95	75.27	333.09	261.93	195.06	117.53	428.31	-50.23%
YoY %	99.22%	-77.40%	27.17%	34.28%	65.97%	-72.56%	-	-
Horiz. %	35.01%	17.57%	77.77%	61.15%	45.54%	27.44%	100.00%	-
EPS	32.72	13.52	-12.65	-17.68	-5.96	50.89	120.44	-57.95%
YoY %	142.01%	206.88%	28.45%	-196.64%	-111.71%	-57.75%	-	-
Horiz. %	27.17%	11.23%	-10.50%	-14.68%	-4.95%	42.25%	100.00%	-
DPS	7.00	7.00	10.00	10.00	5.00	5.00	15.03	-39.83%
YoY %	0.00%	-30.00%	0.00%	100.00%	0.00%	-66.73%	-	-
Horiz. %	46.57%	46.57%	66.53%	66.53%	33.27%	33.27%	100.00%	-
NAPS	5.1695	5.0387	4.9089	4.9115	5.0237	5.6402	5.1387	0.39%
YoY %	2.60%	2.64%	-0.05%	-2.23%	-10.93%	9.76%	-	-
Horiz. %	100.60%	98.05%	95.53%	95.58%	97.76%	109.76%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	3.70	3.00	2.99	2.62	3.14	3.42	4.02	-
P/RPS	2.47	3.98	0.90	1.00	1.61	2.91	0.94	90.08%
YoY %	-37.94%	342.22%	-10.00%	-37.89%	-44.67%	209.57%	-	-
Horiz. %	262.77%	423.40%	95.74%	106.38%	171.28%	309.57%	100.00%	-
P/EPS	11.31	22.19	-23.64	-14.83	-52.68	6.72	3.34	124.99%
YoY %	-49.03%	193.87%	-59.41%	71.85%	-883.93%	101.20%	-	-
Horiz. %	338.62%	664.37%	-707.78%	-444.01%	-1,577.25%	201.20%	100.00%	-
EY	8.84	4.51	-4.23	-6.74	-1.90	14.88	29.91	-55.53%
YoY %	96.01%	206.62%	37.24%	-254.74%	-112.77%	-50.25%	-	-
Horiz. %	29.56%	15.08%	-14.14%	-22.53%	-6.35%	49.75%	100.00%	-
DY	1.89	2.33	3.34	3.82	1.59	1.46	3.73	-36.36%
YoY %	-18.88%	-30.24%	-12.57%	140.25%	8.90%	-60.86%	-	-
Horiz. %	50.67%	62.47%	89.54%	102.41%	42.63%	39.14%	100.00%	-
P/NAPS	0.72	0.60	0.61	0.53	0.63	0.61	0.78	-5.18%
YoY %	20.00%	-1.64%	15.09%	-15.87%	3.28%	-21.79%	-	-
Horiz. %	92.31%	76.92%	78.21%	67.95%	80.77%	78.21%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	27/01/10	18/11/09	20/08/09	21/05/09	25/02/09	19/11/08	19/08/08	-
Price	4.27	3.44	3.02	3.04	2.88	2.80	3.64	-
P/RPS	2.85	4.57	0.91	1.16	1.48	2.38	0.85	123.52%
YoY %	-37.64%	402.20%	-21.55%	-21.62%	-37.82%	180.00%	-	-
Horiz. %	335.29%	537.65%	107.06%	136.47%	174.12%	280.00%	100.00%	-
P/EPS	13.05	25.44	-23.87	-17.20	-48.32	5.50	3.03	164.01%
YoY %	-48.70%	206.58%	-38.78%	64.40%	-978.55%	81.52%	-	-
Horiz. %	430.69%	839.60%	-787.79%	-567.66%	-1,594.72%	181.52%	100.00%	-
EY	7.66	3.93	-4.19	-5.81	-2.07	18.18	33.03	-62.15%
YoY %	94.91%	193.79%	27.88%	-180.68%	-111.39%	-44.96%	-	-
Horiz. %	23.19%	11.90%	-12.69%	-17.59%	-6.27%	55.04%	100.00%	-
DY	1.64	2.03	3.31	3.29	1.74	1.79	4.12	-45.79%
YoY %	-19.21%	-38.67%	0.61%	89.08%	-2.79%	-56.55%	-	-
Horiz. %	39.81%	49.27%	80.34%	79.85%	42.23%	43.45%	100.00%	-
P/NAPS	0.83	0.68	0.62	0.62	0.57	0.50	0.71	10.94%
YoY %	22.06%	9.68%	0.00%	8.77%	14.00%	-29.58%	-	-
Horiz. %	116.90%	95.77%	87.32%	87.32%	80.28%	70.42%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos