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

Stock

[HUMEINDx] HUME INDUSTRIES (M) BHD

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

HUMEINDx's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Annualized Quarter Result
Revenue	531,518	533,632	590,352	618,968	691,412	833,224	759,106	-21.09%
YoY %	-0.40%	-9.61%	-4.62%	-10.48%	-17.02%	9.76%	-	-
Horiz. %	70.02%	70.30%	77.77%	81.54%	91.08%	109.76%	100.00%	-
PBT	133,804	110,844	-1,865	-15,094	14,914	423,496	203,768	-24.39%
YoY %	20.71%	6,043.38%	87.64%	-201.21%	-96.48%	107.83%	-	-
Horiz. %	65.66%	54.40%	-0.92%	-7.41%	7.32%	207.83%	100.00%	-
Tax	-15,790	-13,792	-20,818	-27,256	-35,900	-62,572	7,790	-
YoY %	-14.49%	33.75%	23.62%	24.08%	42.63%	-903.23%	-	-
Horiz. %	-202.70%	-177.05%	-267.24%	-349.88%	-460.85%	-803.23%	100.00%	-
NP	118,014	97,052	-22,683	-42,350	-20,986	360,924	211,558	-32.16%
YoY %	21.60%	527.86%	46.44%	-101.80%	-105.81%	70.60%	-	-
Horiz. %	55.78%	45.87%	-10.72%	-20.02%	-9.92%	170.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	115,970	95,824	-22,415	-41,769	-21,142	360,788	213,467	-33.34%
YoY %	21.02%	527.50%	46.34%	-97.56%	-105.86%	69.01%	-	-
Horiz. %	54.33%	44.89%	-10.50%	-19.57%	-9.90%	169.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.80%	12.44%	-	-	240.71%	14.78%	-3.82%	-
YoY %	-5.14%	0.00%	-	-	1,528.62%	486.91%	-	-
Horiz. %	-308.90%	-325.65%	-	-	-6,301.31%	-386.91%	100.00%	-
Total Cost	413,504	436,580	613,035	661,318	712,398	472,300	547,548	-17.02%
YoY %	-5.29%	-28.78%	-7.30%	-7.17%	50.84%	-13.74%	-	-
Horiz. %	75.52%	79.73%	111.96%	120.78%	130.11%	86.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	916,205	893,034	870,020	870,489	890,376	999,628	910,749	0.39%
YoY %	2.59%	2.65%	-0.05%	-2.23%	-10.93%	9.76%	-	-
Horiz. %	100.60%	98.05%	95.53%	95.58%	97.76%	109.76%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	24,810	49,613	17,719	23,638	17,736	35,447	26,630	-4.59%
YoY %	-49.99%	180.00%	-25.04%	33.28%	-49.96%	33.11%	-	-
Horiz. %	93.17%	186.30%	66.54%	88.76%	66.60%	133.11%	100.00%	-
Div Payout %	21.39%	51.78%	0.00%	0.00%	0.00%	9.83%	12.48%	-
YoY %	-58.69%	0.00%	0.00%	0.00%	0.00%	-21.23%	-	-
Horiz. %	171.39%	414.90%	0.00%	0.00%	0.00%	78.77%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	916,205	893,034	870,020	870,489	890,376	999,628	910,749	0.39%
YoY %	2.59%	2.65%	-0.05%	-2.23%	-10.93%	9.76%	-	-
Horiz. %	100.60%	98.05%	95.53%	95.58%	97.76%	109.76%	100.00%	-
NOSH	177,215	177,189	177,193	177,289	177,365	177,239	177,534	-0.11%
YoY %	0.01%	-0.00%	-0.05%	-0.04%	0.07%	-0.17%	-	-
Horiz. %	99.82%	99.81%	99.81%	99.86%	99.90%	99.83%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	22.20%	18.19%	-3.84%	-6.84%	-3.04%	43.32%	27.87%	-
YoY %	22.05%	573.70%	43.86%	-125.00%	-107.02%	55.44%	-	-
Horiz. %	79.66%	65.27%	-13.78%	-24.54%	-10.91%	155.44%	100.00%	-
ROE	12.66%	10.73%	-2.58%	-4.80%	-2.37%	36.09%	23.44%	-
YoY %	17.99%	515.89%	46.25%	-102.53%	-106.57%	53.97%	-	-
Horiz. %	54.01%	45.78%	-11.01%	-20.48%	-10.11%	153.97%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	299.93	301.16	333.17	349.13	389.82	470.11	427.58	-21.00%
YoY %	-0.41%	-9.61%	-4.57%	-10.44%	-17.08%	9.95%	-	-
Horiz. %	70.15%	70.43%	77.92%	81.65%	91.17%	109.95%	100.00%	-
EPS	65.44	54.08	-12.65	-23.56	-11.92	203.56	120.24	-33.26%
YoY %	21.01%	527.51%	46.31%	-97.65%	-105.86%	69.29%	-	-
Horiz. %	54.42%	44.98%	-10.52%	-19.59%	-9.91%	169.29%	100.00%	-
DPS	14.00	28.00	10.00	13.33	10.00	20.00	15.00	-4.48%
YoY %	-50.00%	180.00%	-24.98%	33.30%	-50.00%	33.33%	-	-
Horiz. %	93.33%	186.67%	66.67%	88.87%	66.67%	133.33%	100.00%	-
NAPS	5.17	5.04	4.91	4.91	5.02	5.64	5.13	0.51%
YoY %	2.58%	2.65%	0.00%	-2.19%	-10.99%	9.94%	-	-
Horiz. %	100.78%	98.25%	95.71%	95.71%	97.86%	109.94%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 177,234
RPS	299.90	301.09	333.09	349.24	390.11	470.13	428.31	-21.09%
YoY %	-0.40%	-9.61%	-4.62%	-10.48%	-17.02%	9.76%	-	-
Horiz. %	70.02%	70.30%	77.77%	81.54%	91.08%	109.76%	100.00%	-
EPS	65.43	54.07	-12.65	-23.57	-11.93	203.57	120.44	-33.34%
YoY %	21.01%	527.43%	46.33%	-97.57%	-105.86%	69.02%	-	-
Horiz. %	54.33%	44.89%	-10.50%	-19.57%	-9.91%	169.02%	100.00%	-
DPS	14.00	27.99	10.00	13.34	10.01	20.00	15.03	-4.61%
YoY %	-49.98%	179.90%	-25.04%	33.27%	-49.95%	33.07%	-	-
Horiz. %	93.15%	186.23%	66.53%	88.76%	66.60%	133.07%	100.00%	-
NAPS	5.1695	5.0387	4.9089	4.9115	5.0237	5.6402	5.1387	0.39%
YoY %	2.60%	2.64%	-0.05%	-2.23%	-10.93%	9.76%	-	-
Horiz. %	100.60%	98.05%	95.53%	95.58%	97.76%	109.76%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	23.00%	11.11%	20.00%	-7.41%	10.96%	-22.34%	-	-
Horiz. %	130.85%	106.38%	95.74%	79.79%	86.17%	77.66%	100.00%	-
P/EPS	5.65	5.55	-23.64	-11.12	-26.34	1.68	3.34	41.83%
YoY %	1.80%	123.48%	-112.59%	57.78%	-1,667.86%	-49.70%	-	-
Horiz. %	169.16%	166.17%	-707.78%	-332.93%	-788.62%	50.30%	100.00%	-
EY	17.69	18.03	-4.23	-8.99	-3.80	59.52	29.91	-29.47%
YoY %	-1.89%	526.24%	52.95%	-136.58%	-106.38%	99.00%	-	-
Horiz. %	59.14%	60.28%	-14.14%	-30.06%	-12.70%	199.00%	100.00%	-
DY	3.78	9.33	3.34	5.09	3.18	5.85	3.73	0.88%
YoY %	-59.49%	179.34%	-34.38%	60.06%	-45.64%	56.84%	-	-
Horiz. %	101.34%	250.13%	89.54%	136.46%	85.25%	156.84%	100.00%	-
P/NAPS	0.72	0.60	0.61	0.53	0.63	0.61	0.78	-5.18%
YoY %	20.00%	-1.64%	15.09%	-15.87%	3.28%	-21.79%	-	-
Horiz. %	92.31%	76.92%	78.21%	67.95%	80.77%	78.21%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
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%
YoY %	24.56%	25.27%	4.60%	17.57%	23.33%	-29.41%	-	-
Horiz. %	167.06%	134.12%	107.06%	102.35%	87.06%	70.59%	100.00%	-
P/EPS	6.53	6.36	-23.87	-12.90	-24.16	1.38	3.03	66.61%
YoY %	2.67%	126.64%	-85.04%	46.61%	-1,850.72%	-54.46%	-	-
Horiz. %	215.51%	209.90%	-787.79%	-425.74%	-797.36%	45.54%	100.00%	-
EY	15.33	15.72	-4.19	-7.75	-4.14	72.70	33.03	-39.97%
YoY %	-2.48%	475.18%	45.94%	-87.20%	-105.69%	120.10%	-	-
Horiz. %	46.41%	47.59%	-12.69%	-23.46%	-12.53%	220.10%	100.00%	-
DY	3.28	8.14	3.31	4.39	3.47	7.14	4.12	-14.06%
YoY %	-59.71%	145.92%	-24.60%	26.51%	-51.40%	73.30%	-	-
Horiz. %	79.61%	197.57%	80.34%	106.55%	84.22%	173.30%	100.00%	-
P/NAPS	0.83	0.68	0.62	0.62	0.57	0.50	0.71	10.94%
YoY %	22.06%	9.68%	0.00%	8.77%	14.00%	-29.58%	-	-
Horiz. %	116.90%	95.77%	87.32%	87.32%	80.28%	70.42%	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