[HUMEINDx] YoY Cumulative Quarter Result on 30-Sep-2008 [#1]

Stock
[HUMEINDx] HUME INDUSTRIES (M) BHD
Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -57.75%
YoY- 195.12%
Quarter Report
Latest QR
Upcoming QR
HUMEINDx's Result
HUMEINDx's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 133,408 208,306 188,405 174,756 164,072 147,362 141,966 -1.02%
PBT 27,711 105,874 32,162 37,952 11,062 28,970 22,583 3.46%
Tax -3,448 -15,643 -2,159 -2,596 -3,774 -3,495 -4,321 -3.68%
NP 24,263 90,231 30,003 35,356 7,288 25,475 18,262 4.84%
-
NP to SH 23,956 90,197 30,563 35,477 6,504 25,475 18,262 4.62%
-
Tax Rate 12.44% 14.78% 6.71% 6.84% 34.12% 12.06% 19.13% -
Total Cost 109,145 118,075 158,402 139,400 156,784 121,887 123,704 -2.06%
-
Net Worth 893,034 999,628 763,631 655,016 594,968 598,520 502,746 10.03%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 12,403 8,861 8,879 23,785 24,020 22,728 19,976 -7.62%
Div Payout % 51.78% 9.83% 29.05% 67.04% 369.32% 89.22% 109.39% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 893,034 999,628 763,631 655,016 594,968 598,520 502,746 10.03%
NOSH 177,189 177,239 177,588 182,965 184,772 189,405 166,472 1.04%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 18.19% 43.32% 15.92% 20.23% 4.44% 17.29% 12.86% -
ROE 2.68% 9.02% 4.00% 5.42% 1.09% 4.26% 3.63% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 75.29 117.53 106.09 95.51 88.80 77.80 85.28 -2.05%
EPS 13.52 50.89 17.21 19.59 3.52 13.45 10.97 3.54%
DPS 7.00 5.00 5.00 13.00 13.00 12.00 12.00 -8.58%
NAPS 5.04 5.64 4.30 3.58 3.22 3.16 3.02 8.90%
Adjusted Per Share Value based on latest NOSH - 177,239
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 75.27 117.53 106.30 98.60 92.57 83.15 80.10 -1.03%
EPS 13.52 50.89 17.24 20.02 3.67 14.37 10.30 4.63%
DPS 7.00 5.00 5.01 13.42 13.55 12.82 11.27 -7.62%
NAPS 5.0387 5.6402 4.3086 3.6958 3.357 3.377 2.8366 10.03%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 - - - -
Price 3.00 3.42 3.52 3.12 0.00 0.00 0.00 -
P/RPS 3.98 2.91 3.32 3.27 0.00 0.00 0.00 -
P/EPS 22.19 6.72 20.45 16.09 0.00 0.00 0.00 -
EY 4.51 14.88 4.89 6.21 0.00 0.00 0.00 -
DY 2.33 1.46 1.42 4.17 0.00 0.00 0.00 -
P/NAPS 0.60 0.61 0.82 0.87 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 18/11/09 19/11/08 20/11/07 15/11/06 29/11/05 23/11/04 19/11/03 -
Price 3.44 2.80 3.62 3.38 0.00 0.00 0.00 -
P/RPS 4.57 2.38 3.41 3.54 0.00 0.00 0.00 -
P/EPS 25.44 5.50 21.03 17.43 0.00 0.00 0.00 -
EY 3.93 18.18 4.75 5.74 0.00 0.00 0.00 -
DY 2.03 1.79 1.38 3.85 0.00 0.00 0.00 -
P/NAPS 0.68 0.50 0.84 0.94 0.00 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