[HUMEINDx] QoQ TTM Result on 30-Sep-2009 [#1]

Stock
[HUMEINDx] HUME INDUSTRIES (M) BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -295.52%
YoY- -132.46%
Quarter Report
Latest QR
Upcoming QR
HUMEINDx's Result
HUMEINDx's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 510,405 515,454 590,352 675,381 743,927 779,007 759,106 -23.19%
PBT 57,580 -80,028 -1,865 76,823 144,326 277,480 203,768 -56.83%
Tax -10,763 -8,623 -20,818 -7,559 -6,901 -5,694 7,790 -
NP 46,817 -88,651 -22,683 69,264 137,425 271,786 211,558 -63.31%
-
NP to SH 46,141 -88,656 -22,415 69,979 137,979 273,101 213,467 -63.88%
-
Tax Rate 18.69% - - 9.84% 4.78% 2.05% -3.82% -
Total Cost 463,588 604,105 613,035 606,117 606,502 507,221 547,548 -10.47%
-
Net Worth 916,301 893,034 869,938 870,298 889,807 999,628 909,360 0.50%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 21,265 21,265 17,724 17,724 26,622 26,622 26,640 -13.91%
Div Payout % 46.09% 0.00% 0.00% 25.33% 19.29% 9.75% 12.48% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 916,301 893,034 869,938 870,298 889,807 999,628 909,360 0.50%
NOSH 177,234 177,189 177,176 177,250 177,252 177,239 177,263 -0.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 9.17% -17.20% -3.84% 10.26% 18.47% 34.89% 27.87% -
ROE 5.04% -9.93% -2.58% 8.04% 15.51% 27.32% 23.47% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 287.98 290.91 333.20 381.03 419.70 439.52 428.24 -23.18%
EPS 26.03 -50.03 -12.65 39.48 77.84 154.09 120.42 -63.88%
DPS 12.00 12.00 10.00 10.00 15.00 15.00 15.00 -13.78%
NAPS 5.17 5.04 4.91 4.91 5.02 5.64 5.13 0.51%
Adjusted Per Share Value based on latest NOSH - 177,189
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 287.98 290.83 333.09 381.07 419.74 439.53 428.31 -23.19%
EPS 26.03 -50.02 -12.65 39.48 77.85 154.09 120.44 -63.88%
DPS 12.00 12.00 10.00 10.00 15.02 15.02 15.03 -13.90%
NAPS 5.17 5.0387 4.9084 4.9104 5.0205 5.6402 5.1308 0.50%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
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 1.28 1.03 0.90 0.69 0.75 0.78 0.94 22.78%
P/EPS 14.21 -6.00 -23.63 6.64 4.03 2.22 3.34 161.87%
EY 7.04 -16.68 -4.23 15.07 24.79 45.05 29.96 -61.82%
DY 3.24 4.00 3.34 3.82 4.78 4.39 3.73 -8.93%
P/NAPS 0.72 0.60 0.61 0.53 0.63 0.61 0.78 -5.18%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
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 1.48 1.18 0.91 0.80 0.69 0.64 0.85 44.58%
P/EPS 16.40 -6.88 -23.87 7.70 3.70 1.82 3.02 208.00%
EY 6.10 -14.54 -4.19 12.99 27.03 55.03 33.08 -67.50%
DY 2.81 3.49 3.31 3.29 5.21 5.36 4.12 -22.46%
P/NAPS 0.83 0.68 0.62 0.62 0.57 0.50 0.71 10.94%

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