[HUMEINDx] QoQ Annualized Quarter 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- -105.86%

YoY- -116.28%

Quarter Report

HUMEINDx's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Annualized Quarter Result
Revenue	533,632	590,352	618,968	691,412	833,224	759,106	730,601	-18.88%
YoY %	-9.61%	-4.62%	-10.48%	-17.02%	9.76%	3.90%	-	-
Horiz. %	73.04%	80.80%	84.72%	94.64%	114.05%	103.90%	100.00%	-
PBT	110,844	-1,865	-15,094	14,914	423,496	203,768	154,165	-19.72%
YoY %	6,043.38%	87.64%	-201.21%	-96.48%	107.83%	32.18%	-	-
Horiz. %	71.90%	-1.21%	-9.79%	9.67%	274.70%	132.18%	100.00%	-
Tax	-13,792	-20,818	-27,256	-35,900	-62,572	7,790	-6,790	60.31%
YoY %	33.75%	23.62%	24.08%	42.63%	-903.23%	214.73%	-	-
Horiz. %	203.12%	306.60%	401.41%	528.72%	921.53%	-114.73%	100.00%	-
NP	97,052	-22,683	-42,350	-20,986	360,924	211,558	147,374	-24.28%
YoY %	527.86%	46.44%	-101.80%	-105.81%	70.60%	43.55%	-	-
Horiz. %	65.85%	-15.39%	-28.74%	-14.24%	244.90%	143.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	95,824	-22,415	-41,769	-21,142	360,788	213,467	149,548	-25.65%
YoY %	527.50%	46.34%	-97.56%	-105.86%	69.01%	42.74%	-	-
Horiz. %	64.08%	-14.99%	-27.93%	-14.14%	241.25%	142.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.44%	-	-	240.71%	14.78%	-3.82%	4.40%	-
YoY %	0.00%	-	-	1,528.62%	486.91%	-186.82%	-	-
Horiz. %	282.73%	-	-	5,470.68%	335.91%	-86.82%	100.00%	-
Total Cost	436,580	613,035	661,318	712,398	472,300	547,548	583,226	-17.54%
YoY %	-28.78%	-7.30%	-7.17%	50.84%	-13.74%	-6.12%	-	-
Horiz. %	74.86%	105.11%	113.39%	122.15%	80.98%	93.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	893,034	870,020	870,489	890,376	999,628	910,749	827,795	5.18%
YoY %	2.65%	-0.05%	-2.23%	-10.93%	9.76%	10.02%	-	-
Horiz. %	107.88%	105.10%	105.16%	107.56%	120.76%	110.02%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	49,613	17,719	23,638	17,736	35,447	26,630	35,527	24.91%
YoY %	180.00%	-25.04%	33.28%	-49.96%	33.11%	-25.04%	-	-
Horiz. %	139.65%	49.87%	66.54%	49.92%	99.77%	74.96%	100.00%	-
Div Payout %	51.78%	0.00%	0.00%	0.00%	9.83%	12.48%	23.76%	-
YoY %	0.00%	0.00%	0.00%	0.00%	-21.23%	-47.47%	-	-
Horiz. %	217.93%	0.00%	0.00%	0.00%	41.37%	52.53%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	893,034	870,020	870,489	890,376	999,628	910,749	827,795	5.18%
YoY %	2.65%	-0.05%	-2.23%	-10.93%	9.76%	10.02%	-	-
Horiz. %	107.88%	105.10%	105.16%	107.56%	120.76%	110.02%	100.00%	-
NOSH	177,189	177,193	177,289	177,365	177,239	177,534	177,638	-0.16%
YoY %	-0.00%	-0.05%	-0.04%	0.07%	-0.17%	-0.06%	-	-
Horiz. %	99.75%	99.75%	99.80%	99.85%	99.78%	99.94%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	18.19%	-3.84%	-6.84%	-3.04%	43.32%	27.87%	20.17%	-
YoY %	573.70%	43.86%	-125.00%	-107.02%	55.44%	38.18%	-	-
Horiz. %	90.18%	-19.04%	-33.91%	-15.07%	214.77%	138.18%	100.00%	-
ROE	10.73%	-2.58%	-4.80%	-2.37%	36.09%	23.44%	18.07%	-
YoY %	515.89%	46.25%	-102.53%	-106.57%	53.97%	29.72%	-	-
Horiz. %	59.38%	-14.28%	-26.56%	-13.12%	199.72%	129.72%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	301.16	333.17	349.13	389.82	470.11	427.58	411.29	-18.74%
YoY %	-9.61%	-4.57%	-10.44%	-17.08%	9.95%	3.96%	-	-
Horiz. %	73.22%	81.01%	84.89%	94.78%	114.30%	103.96%	100.00%	-
EPS	54.08	-12.65	-23.56	-11.92	203.56	120.24	84.19	-25.53%
YoY %	527.51%	46.31%	-97.65%	-105.86%	69.29%	42.82%	-	-
Horiz. %	64.24%	-15.03%	-27.98%	-14.16%	241.79%	142.82%	100.00%	-
DPS	28.00	10.00	13.33	10.00	20.00	15.00	20.00	25.12%
YoY %	180.00%	-24.98%	33.30%	-50.00%	33.33%	-25.00%	-	-
Horiz. %	140.00%	50.00%	66.65%	50.00%	100.00%	75.00%	100.00%	-
NAPS	5.04	4.91	4.91	5.02	5.64	5.13	4.66	5.35%
YoY %	2.65%	0.00%	-2.19%	-10.99%	9.94%	10.09%	-	-
Horiz. %	108.15%	105.36%	105.36%	107.73%	121.03%	110.09%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 177,252
RPS	301.09	333.09	349.24	390.11	470.13	428.31	412.22	-18.88%
YoY %	-9.61%	-4.62%	-10.48%	-17.02%	9.76%	3.90%	-	-
Horiz. %	73.04%	80.80%	84.72%	94.64%	114.05%	103.90%	100.00%	-
EPS	54.07	-12.65	-23.57	-11.93	203.57	120.44	84.38	-25.65%
YoY %	527.43%	46.33%	-97.57%	-105.86%	69.02%	42.74%	-	-
Horiz. %	64.08%	-14.99%	-27.93%	-14.14%	241.25%	142.74%	100.00%	-
DPS	27.99	10.00	13.34	10.01	20.00	15.03	20.05	24.88%
YoY %	179.90%	-25.04%	33.27%	-49.95%	33.07%	-25.04%	-	-
Horiz. %	139.60%	49.88%	66.53%	49.93%	99.75%	74.96%	100.00%	-
NAPS	5.0387	4.9089	4.9115	5.0237	5.6402	5.1387	4.6706	5.18%
YoY %	2.64%	-0.05%	-2.23%	-10.93%	9.76%	10.02%	-	-
Horiz. %	107.88%	105.10%	105.16%	107.56%	120.76%	110.02%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
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	1.00	0.90	0.75	0.81	0.73	0.94	0.83	13.21%
YoY %	11.11%	20.00%	-7.41%	10.96%	-22.34%	13.25%	-	-
Horiz. %	120.48%	108.43%	90.36%	97.59%	87.95%	113.25%	100.00%	-
P/EPS	5.55	-23.64	-11.12	-26.34	1.68	3.34	4.04	23.55%
YoY %	123.48%	-112.59%	57.78%	-1,667.86%	-49.70%	-17.33%	-	-
Horiz. %	137.38%	-585.15%	-275.25%	-651.98%	41.58%	82.67%	100.00%	-
EY	18.03	-4.23	-8.99	-3.80	59.52	29.91	24.76	-19.04%
YoY %	526.24%	52.95%	-136.58%	-106.38%	99.00%	20.80%	-	-
Horiz. %	72.82%	-17.08%	-36.31%	-15.35%	240.39%	120.80%	100.00%	-
DY	9.33	3.34	5.09	3.18	5.85	3.73	5.88	36.00%
YoY %	179.34%	-34.38%	60.06%	-45.64%	56.84%	-36.56%	-	-
Horiz. %	158.67%	56.80%	86.56%	54.08%	99.49%	63.44%	100.00%	-
P/NAPS	0.60	0.61	0.53	0.63	0.61	0.78	0.73	-12.24%
YoY %	-1.64%	15.09%	-15.87%	3.28%	-21.79%	6.85%	-	-
Horiz. %	82.19%	83.56%	72.60%	86.30%	83.56%	106.85%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
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	1.14	0.91	0.87	0.74	0.60	0.85	1.02	7.68%
YoY %	25.27%	4.60%	17.57%	23.33%	-29.41%	-16.67%	-	-
Horiz. %	111.76%	89.22%	85.29%	72.55%	58.82%	83.33%	100.00%	-
P/EPS	6.36	-23.87	-12.90	-24.16	1.38	3.03	4.99	17.53%
YoY %	126.64%	-85.04%	46.61%	-1,850.72%	-54.46%	-39.28%	-	-
Horiz. %	127.45%	-478.36%	-258.52%	-484.17%	27.66%	60.72%	100.00%	-
EY	15.72	-4.19	-7.75	-4.14	72.70	33.03	20.04	-14.93%
YoY %	475.18%	45.94%	-87.20%	-105.69%	120.10%	64.82%	-	-
Horiz. %	78.44%	-20.91%	-38.67%	-20.66%	362.77%	164.82%	100.00%	-
DY	8.14	3.31	4.39	3.47	7.14	4.12	4.76	42.95%
YoY %	145.92%	-24.60%	26.51%	-51.40%	73.30%	-13.45%	-	-
Horiz. %	171.01%	69.54%	92.23%	72.90%	150.00%	86.55%	100.00%	-
P/NAPS	0.68	0.62	0.62	0.57	0.50	0.71	0.90	-17.03%
YoY %	9.68%	0.00%	8.77%	14.00%	-29.58%	-21.11%	-	-
Horiz. %	75.56%	68.89%	68.89%	63.33%	55.56%	78.89%	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