[HUMEINDx] QoQ Annualized Quarter Result on 31-Dec-2009 [#2]

Announcement Date
27-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 21.02%
YoY- 648.53%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 531,518 533,632 590,352 618,968 691,412 833,224 759,106 -21.09%
PBT 133,804 110,844 -1,865 -15,094 14,914 423,496 203,768 -24.39%
Tax -15,790 -13,792 -20,818 -27,256 -35,900 -62,572 7,790 -
NP 118,014 97,052 -22,683 -42,350 -20,986 360,924 211,558 -32.16%
-
NP to SH 115,970 95,824 -22,415 -41,769 -21,142 360,788 213,467 -33.34%
-
Tax Rate 11.80% 12.44% - - 240.71% 14.78% -3.82% -
Total Cost 413,504 436,580 613,035 661,318 712,398 472,300 547,548 -17.02%
-
Net Worth 916,205 893,034 870,020 870,489 890,376 999,628 910,749 0.39%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 24,810 49,613 17,719 23,638 17,736 35,447 26,630 -4.59%
Div Payout % 21.39% 51.78% 0.00% 0.00% 0.00% 9.83% 12.48% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 916,205 893,034 870,020 870,489 890,376 999,628 910,749 0.39%
NOSH 177,215 177,189 177,193 177,289 177,365 177,239 177,534 -0.11%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 22.20% 18.19% -3.84% -6.84% -3.04% 43.32% 27.87% -
ROE 12.66% 10.73% -2.58% -4.80% -2.37% 36.09% 23.44% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 299.93 301.16 333.17 349.13 389.82 470.11 427.58 -21.00%
EPS 65.44 54.08 -12.65 -23.56 -11.92 203.56 120.24 -33.26%
DPS 14.00 28.00 10.00 13.33 10.00 20.00 15.00 -4.48%
NAPS 5.17 5.04 4.91 4.91 5.02 5.64 5.13 0.51%
Adjusted Per Share Value based on latest NOSH - 177,234
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 299.90 301.09 333.09 349.24 390.11 470.13 428.31 -21.09%
EPS 65.43 54.07 -12.65 -23.57 -11.93 203.57 120.44 -33.34%
DPS 14.00 27.99 10.00 13.34 10.01 20.00 15.03 -4.61%
NAPS 5.1695 5.0387 4.9089 4.9115 5.0237 5.6402 5.1387 0.39%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 3.70 3.00 2.99 2.62 3.14 3.42 4.02 -
P/RPS 1.23 1.00 0.90 0.75 0.81 0.73 0.94 19.57%
P/EPS 5.65 5.55 -23.64 -11.12 -26.34 1.68 3.34 41.83%
EY 17.69 18.03 -4.23 -8.99 -3.80 59.52 29.91 -29.47%
DY 3.78 9.33 3.34 5.09 3.18 5.85 3.73 0.88%
P/NAPS 0.72 0.60 0.61 0.53 0.63 0.61 0.78 -5.18%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 27/01/10 18/11/09 20/08/09 21/05/09 25/02/09 19/11/08 19/08/08 -
Price 4.27 3.44 3.02 3.04 2.88 2.80 3.64 -
P/RPS 1.42 1.14 0.91 0.87 0.74 0.60 0.85 40.66%
P/EPS 6.53 6.36 -23.87 -12.90 -24.16 1.38 3.03 66.61%
EY 15.33 15.72 -4.19 -7.75 -4.14 72.70 33.03 -39.97%
DY 3.28 8.14 3.31 4.39 3.47 7.14 4.12 -14.06%
P/NAPS 0.83 0.68 0.62 0.62 0.57 0.50 0.71 10.94%

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