[HUMEINDx] QoQ TTM 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- 96.68%
YoY- 156.93%
Quarter Report
Latest QR
Upcoming QR
HUMEINDx's Result
HUMEINDx's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 686,897 673,248 646,035 621,852 613,105 602,421 605,369 8.77%
PBT 135,702 141,492 130,046 119,633 65,336 38,446 44,349 110.62%
Tax -5,667 -6,104 -7,043 -6,904 -7,436 -8,614 -6,633 -9.95%
NP 130,035 135,388 123,003 112,729 57,900 29,832 37,716 128.04%
-
NP to SH 131,452 136,366 123,202 111,856 56,872 27,899 34,928 141.75%
-
Tax Rate 4.18% 4.31% 5.42% 5.77% 11.38% 22.41% 14.96% -
Total Cost 556,862 537,860 523,032 509,123 555,205 572,589 567,653 -1.27%
-
Net Worth 763,631 733,773 713,305 698,902 655,016 636,757 635,402 13.02%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 25,340 40,246 40,246 36,566 36,566 36,801 36,801 -22.00%
Div Payout % 19.28% 29.51% 32.67% 32.69% 64.30% 131.91% 105.36% -
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 763,631 733,773 713,305 698,902 655,016 636,757 635,402 13.02%
NOSH 177,588 177,669 182,898 182,958 182,965 182,976 182,587 -1.83%
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 18.93% 20.11% 19.04% 18.13% 9.44% 4.95% 6.23% -
ROE 17.21% 18.58% 17.27% 16.00% 8.68% 4.38% 5.50% -
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 386.79 378.93 353.22 339.89 335.09 329.23 331.55 10.80%
EPS 74.02 76.75 67.36 61.14 31.08 15.25 19.13 146.26%
DPS 14.27 22.65 22.00 20.00 20.00 20.00 20.00 -20.13%
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 387.56 379.86 364.51 350.86 345.93 339.90 341.56 8.77%
EPS 74.17 76.94 69.51 63.11 32.09 15.74 19.71 141.73%
DPS 14.30 22.71 22.71 20.63 20.63 20.76 20.76 -21.98%
NAPS 4.3086 4.1401 4.0246 3.9434 3.6958 3.5927 3.5851 13.02%
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 0.91 1.12 1.06 1.01 0.93 0.00 0.00 -
P/EPS 4.76 5.52 5.55 5.63 10.04 0.00 0.00 -
EY 21.03 18.10 18.01 17.77 9.96 0.00 0.00 -
DY 4.05 5.34 5.88 5.81 6.41 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 0.94 0.94 1.36 1.05 1.01 0.00 0.00 -
P/EPS 4.89 4.66 7.13 5.82 10.87 0.00 0.00 -
EY 20.45 21.44 14.03 17.17 9.20 0.00 0.00 -
DY 3.94 6.33 4.58 5.62 5.92 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