[HUMEINDx] QoQ TTM Result on 31-Dec-2008 [#2]

Stock
[HUMEINDx] HUME INDUSTRIES (M) BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -49.48%
YoY- 30.92%
Quarter Report
Latest QR
Upcoming QR
HUMEINDx's Result
HUMEINDx's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 515,454 590,352 675,381 743,927 779,007 759,106 727,644 -20.51%
PBT -80,028 -1,865 76,823 144,326 277,480 203,768 141,033 -
Tax -8,623 -20,818 -7,559 -6,901 -5,694 7,790 -5,661 32.35%
NP -88,651 -22,683 69,264 137,425 271,786 211,558 135,372 -
-
NP to SH -88,656 -22,415 69,979 137,979 273,101 213,467 137,621 -
-
Tax Rate - - 9.84% 4.78% 2.05% -3.82% 4.01% -
Total Cost 604,105 613,035 606,117 606,502 507,221 547,548 592,272 1.32%
-
Net Worth 893,034 869,938 870,298 889,807 999,628 909,360 827,658 5.19%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 21,265 17,724 17,724 26,622 26,622 26,640 26,640 -13.93%
Div Payout % 0.00% 0.00% 25.33% 19.29% 9.75% 12.48% 19.36% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 893,034 869,938 870,298 889,807 999,628 909,360 827,658 5.19%
NOSH 177,189 177,176 177,250 177,252 177,239 177,263 177,609 -0.15%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -17.20% -3.84% 10.26% 18.47% 34.89% 27.87% 18.60% -
ROE -9.93% -2.58% 8.04% 15.51% 27.32% 23.47% 16.63% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 290.91 333.20 381.03 419.70 439.52 428.24 409.69 -20.39%
EPS -50.03 -12.65 39.48 77.84 154.09 120.42 77.49 -
DPS 12.00 10.00 10.00 15.00 15.00 15.00 15.00 -13.81%
NAPS 5.04 4.91 4.91 5.02 5.64 5.13 4.66 5.35%
Adjusted Per Share Value based on latest NOSH - 177,252
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 290.83 333.09 381.07 419.74 439.53 428.31 410.55 -20.51%
EPS -50.02 -12.65 39.48 77.85 154.09 120.44 77.65 -
DPS 12.00 10.00 10.00 15.02 15.02 15.03 15.03 -13.92%
NAPS 5.0387 4.9084 4.9104 5.0205 5.6402 5.1308 4.6699 5.19%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 3.00 2.99 2.62 3.14 3.42 4.02 3.40 -
P/RPS 1.03 0.90 0.69 0.75 0.78 0.94 0.83 15.46%
P/EPS -6.00 -23.63 6.64 4.03 2.22 3.34 4.39 -
EY -16.68 -4.23 15.07 24.79 45.05 29.96 22.79 -
DY 4.00 3.34 3.82 4.78 4.39 3.73 4.41 -6.29%
P/NAPS 0.60 0.61 0.53 0.63 0.61 0.78 0.73 -12.24%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 18/11/09 20/08/09 21/05/09 25/02/09 19/11/08 19/08/08 26/05/08 -
Price 3.44 3.02 3.04 2.88 2.80 3.64 4.20 -
P/RPS 1.18 0.91 0.80 0.69 0.64 0.85 1.03 9.47%
P/EPS -6.88 -23.87 7.70 3.70 1.82 3.02 5.42 -
EY -14.54 -4.19 12.99 27.03 55.03 33.08 18.45 -
DY 3.49 3.31 3.29 5.21 5.36 4.12 3.57 -1.49%
P/NAPS 0.68 0.62 0.62 0.57 0.50 0.71 0.90 -17.03%

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