[HUMEINDx] QoQ Annualized Quarter Result on 31-Dec-2007 [#2]

Stock

[HUMEINDx] HUME INDUSTRIES (M) BHD

Announcement Date

27-Feb-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

31-Dec-2007 [#2]

Profit Trend

QoQ- 6.2%

YoY- -32.3%

Quarter Report

HUMEINDx's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Annualized Quarter Result
Revenue	833,224	759,106	730,601	721,770	753,620	673,248	658,073	16.98%
YoY %	9.76%	3.90%	1.22%	-4.23%	11.94%	2.31%	-	-
Horiz. %	126.62%	115.35%	111.02%	109.68%	114.52%	102.31%	100.00%	-
PBT	423,496	203,768	154,165	133,798	128,648	141,492	154,777	95.26%
YoY %	107.83%	32.18%	15.22%	4.00%	-9.08%	-8.58%	-	-
Horiz. %	273.62%	131.65%	99.60%	86.45%	83.12%	91.42%	100.00%	-
Tax	-62,572	7,790	-6,790	-6,518	-8,636	-6,104	-7,381	314.14%
YoY %	-903.23%	214.73%	-4.17%	24.53%	-41.48%	17.30%	-	-
Horiz. %	847.74%	-105.54%	91.99%	88.31%	117.00%	82.70%	100.00%	-
NP	360,924	211,558	147,374	127,280	120,012	135,388	147,396	81.37%
YoY %	70.60%	43.55%	15.79%	6.06%	-11.36%	-8.15%	-	-
Horiz. %	244.87%	143.53%	99.99%	86.35%	81.42%	91.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	360,788	213,467	149,548	129,834	122,252	136,366	147,874	80.94%
YoY %	69.01%	42.74%	15.18%	6.20%	-10.35%	-7.78%	-	-
Horiz. %	243.98%	144.36%	101.13%	87.80%	82.67%	92.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.78%	-3.82%	4.40%	4.87%	6.71%	4.31%	4.77%	-
YoY %	486.91%	-186.82%	-9.65%	-27.42%	55.68%	-9.64%	-	-
Horiz. %	309.85%	-80.08%	92.24%	102.10%	140.67%	90.36%	100.00%	-
Total Cost	472,300	547,548	583,226	594,490	633,608	537,860	510,677	-5.06%
YoY %	-13.74%	-6.12%	-1.89%	-6.17%	17.80%	5.32%	-	-
Horiz. %	92.49%	107.22%	114.21%	116.41%	124.07%	105.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	999,628	910,749	827,795	779,927	763,631	737,258	713,516	25.12%
YoY %	9.76%	10.02%	6.14%	2.13%	3.58%	3.33%	-	-
Horiz. %	140.10%	127.64%	116.02%	109.31%	107.02%	103.33%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	35,447	26,630	35,527	17,766	35,517	39,272	53,666	-24.09%
YoY %	33.11%	-25.04%	99.97%	-49.98%	-9.56%	-26.82%	-	-
Horiz. %	66.05%	49.62%	66.20%	33.10%	66.18%	73.18%	100.00%	-
Div Payout %	9.83%	12.48%	23.76%	13.68%	29.05%	28.80%	36.29%	-
YoY %	-21.23%	-47.47%	73.68%	-52.91%	0.87%	-20.64%	-	-
Horiz. %	27.09%	34.39%	65.47%	37.70%	80.05%	79.36%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	999,628	910,749	827,795	779,927	763,631	737,258	713,516	25.12%
YoY %	9.76%	10.02%	6.14%	2.13%	3.58%	3.33%	-	-
Horiz. %	140.10%	127.64%	116.02%	109.31%	107.02%	103.33%	100.00%	-
NOSH	177,239	177,534	177,638	177,660	177,588	178,512	182,952	-2.08%
YoY %	-0.17%	-0.06%	-0.01%	0.04%	-0.52%	-2.43%	-	-
Horiz. %	96.88%	97.04%	97.10%	97.11%	97.07%	97.57%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	43.32%	27.87%	20.17%	17.63%	15.92%	20.11%	22.40%	-
YoY %	55.44%	38.18%	14.41%	10.74%	-20.84%	-10.22%	-	-
Horiz. %	193.39%	124.42%	90.04%	78.71%	71.07%	89.78%	100.00%	-
ROE	36.09%	23.44%	18.07%	16.65%	16.01%	18.50%	20.72%	-
YoY %	53.97%	29.72%	8.53%	4.00%	-13.46%	-10.71%	-	-
Horiz. %	174.18%	113.13%	87.21%	80.36%	77.27%	89.29%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	470.11	427.58	411.29	406.26	424.36	377.14	359.70	19.47%
YoY %	9.95%	3.96%	1.24%	-4.27%	12.52%	4.85%	-	-
Horiz. %	130.70%	118.87%	114.34%	112.94%	117.98%	104.85%	100.00%	-
EPS	203.56	120.24	84.19	73.08	68.84	76.39	82.71	81.98%
YoY %	69.29%	42.82%	15.20%	6.16%	-9.88%	-7.64%	-	-
Horiz. %	246.11%	145.38%	101.79%	88.36%	83.23%	92.36%	100.00%	-
DPS	20.00	15.00	20.00	10.00	20.00	22.00	29.33	-22.47%
YoY %	33.33%	-25.00%	100.00%	-50.00%	-9.09%	-24.99%	-	-
Horiz. %	68.19%	51.14%	68.19%	34.09%	68.19%	75.01%	100.00%	-
NAPS	5.64	5.13	4.66	4.39	4.30	4.13	3.90	27.79%
YoY %	9.94%	10.09%	6.15%	2.09%	4.12%	5.90%	-	-
Horiz. %	144.62%	131.54%	119.49%	112.56%	110.26%	105.90%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 177,631
RPS	470.13	428.31	412.22	407.24	425.21	379.86	371.30	16.98%
YoY %	9.76%	3.90%	1.22%	-4.23%	11.94%	2.31%	-	-
Horiz. %	126.62%	115.35%	111.02%	109.68%	114.52%	102.31%	100.00%	-
EPS	203.57	120.44	84.38	73.26	68.98	76.94	83.43	80.94%
YoY %	69.02%	42.74%	15.18%	6.20%	-10.35%	-7.78%	-	-
Horiz. %	244.00%	144.36%	101.14%	87.81%	82.68%	92.22%	100.00%	-
DPS	20.00	15.03	20.05	10.02	20.04	22.16	30.28	-24.09%
YoY %	33.07%	-25.04%	100.10%	-50.00%	-9.57%	-26.82%	-	-
Horiz. %	66.05%	49.64%	66.22%	33.09%	66.18%	73.18%	100.00%	-
NAPS	5.6402	5.1387	4.6706	4.4005	4.3086	4.1598	4.0258	25.13%
YoY %	9.76%	10.02%	6.14%	2.13%	3.58%	3.33%	-	-
Horiz. %	140.10%	127.64%	116.02%	109.31%	107.02%	103.33%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	3.42	4.02	3.40	3.86	3.52	4.24	3.74	-
P/RPS	0.73	0.94	0.83	0.95	0.83	1.12	1.04	-20.96%
YoY %	-22.34%	13.25%	-12.63%	14.46%	-25.89%	7.69%	-	-
Horiz. %	70.19%	90.38%	79.81%	91.35%	79.81%	107.69%	100.00%	-
P/EPS	1.68	3.34	4.04	5.28	5.11	5.55	4.63	-49.03%
YoY %	-49.70%	-17.33%	-23.48%	3.33%	-7.93%	19.87%	-	-
Horiz. %	36.29%	72.14%	87.26%	114.04%	110.37%	119.87%	100.00%	-
EY	59.52	29.91	24.76	18.93	19.56	18.02	21.61	96.12%
YoY %	99.00%	20.80%	30.80%	-3.22%	8.55%	-16.61%	-	-
Horiz. %	275.43%	138.41%	114.58%	87.60%	90.51%	83.39%	100.00%	-
DY	5.85	3.73	5.88	2.59	5.68	5.19	7.84	-17.68%
YoY %	56.84%	-36.56%	127.03%	-54.40%	9.44%	-33.80%	-	-
Horiz. %	74.62%	47.58%	75.00%	33.04%	72.45%	66.20%	100.00%	-
P/NAPS	0.61	0.78	0.73	0.88	0.82	1.03	0.96	-26.02%
YoY %	-21.79%	6.85%	-17.05%	7.32%	-20.39%	7.29%	-	-
Horiz. %	63.54%	81.25%	76.04%	91.67%	85.42%	107.29%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	19/11/08	19/08/08	26/05/08	27/02/08	20/11/07	21/08/07	22/05/07	-
Price	2.80	3.64	4.20	3.70	3.62	3.58	4.80	-
P/RPS	0.60	0.85	1.02	0.91	0.85	0.95	1.33	-41.09%
YoY %	-29.41%	-16.67%	12.09%	7.06%	-10.53%	-28.57%	-	-
Horiz. %	45.11%	63.91%	76.69%	68.42%	63.91%	71.43%	100.00%	-
P/EPS	1.38	3.03	4.99	5.06	5.26	4.69	5.94	-62.10%
YoY %	-54.46%	-39.28%	-1.38%	-3.80%	12.15%	-21.04%	-	-
Horiz. %	23.23%	51.01%	84.01%	85.19%	88.55%	78.96%	100.00%	-
EY	72.70	33.03	20.04	19.75	19.02	21.34	16.84	164.42%
YoY %	120.10%	64.82%	1.47%	3.84%	-10.87%	26.72%	-	-
Horiz. %	431.71%	196.14%	119.00%	117.28%	112.95%	126.72%	100.00%	-
DY	7.14	4.12	4.76	2.70	5.52	6.15	6.11	10.91%
YoY %	73.30%	-13.45%	76.30%	-51.09%	-10.24%	0.65%	-	-
Horiz. %	116.86%	67.43%	77.91%	44.19%	90.34%	100.65%	100.00%	-
P/NAPS	0.50	0.71	0.90	0.84	0.84	0.87	1.23	-45.03%
YoY %	-29.58%	-21.11%	7.14%	0.00%	-3.45%	-29.27%	-	-
Horiz. %	40.65%	57.72%	73.17%	68.29%	68.29%	70.73%	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