[HUMEINDx] QoQ Annualized Quarter Result on 31-Mar-2008 [#3]

Stock

[HUMEINDx] HUME INDUSTRIES (M) BHD

Announcement Date

26-May-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

31-Mar-2008 [#3]

Profit Trend

QoQ- 15.18%

YoY- 1.13%

Quarter Report

HUMEINDx's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Annualized Quarter Result
Revenue	691,412	833,224	759,106	730,601	721,770	753,620	673,248	1.78%
YoY %	-17.02%	9.76%	3.90%	1.22%	-4.23%	11.94%	-	-
Horiz. %	102.70%	123.76%	112.75%	108.52%	107.21%	111.94%	100.00%	-
PBT	14,914	423,496	203,768	154,165	133,798	128,648	141,492	-77.53%
YoY %	-96.48%	107.83%	32.18%	15.22%	4.00%	-9.08%	-	-
Horiz. %	10.54%	299.31%	144.01%	108.96%	94.56%	90.92%	100.00%	-
Tax	-35,900	-62,572	7,790	-6,790	-6,518	-8,636	-6,104	224.08%
YoY %	42.63%	-903.23%	214.73%	-4.17%	24.53%	-41.48%	-	-
Horiz. %	588.14%	1,025.10%	-127.62%	111.24%	106.78%	141.48%	100.00%	-
NP	-20,986	360,924	211,558	147,374	127,280	120,012	135,388	-
YoY %	-105.81%	70.60%	43.55%	15.79%	6.06%	-11.36%	-	-
Horiz. %	-15.50%	266.58%	156.26%	108.85%	94.01%	88.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-21,142	360,788	213,467	149,548	129,834	122,252	136,366	-
YoY %	-105.86%	69.01%	42.74%	15.18%	6.20%	-10.35%	-	-
Horiz. %	-15.50%	264.57%	156.54%	109.67%	95.21%	89.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	240.71%	14.78%	-3.82%	4.40%	4.87%	6.71%	4.31%	-
YoY %	1,528.62%	486.91%	-186.82%	-9.65%	-27.42%	55.68%	-	-
Horiz. %	5,584.92%	342.92%	-88.63%	102.09%	112.99%	155.68%	100.00%	-
Total Cost	712,398	472,300	547,548	583,226	594,490	633,608	537,860	20.50%
YoY %	50.84%	-13.74%	-6.12%	-1.89%	-6.17%	17.80%	-	-
Horiz. %	132.45%	87.81%	101.80%	108.43%	110.53%	117.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	890,376	999,628	910,749	827,795	779,927	763,631	737,258	13.34%
YoY %	-10.93%	9.76%	10.02%	6.14%	2.13%	3.58%	-	-
Horiz. %	120.77%	135.59%	123.53%	112.28%	105.79%	103.58%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	17,736	35,447	26,630	35,527	17,766	35,517	39,272	-40.99%
YoY %	-49.96%	33.11%	-25.04%	99.97%	-49.98%	-9.56%	-	-
Horiz. %	45.16%	90.26%	67.81%	90.46%	45.24%	90.44%	100.00%	-
Div Payout %	0.00%	9.83%	12.48%	23.76%	13.68%	29.05%	28.80%	-
YoY %	0.00%	-21.23%	-47.47%	73.68%	-52.91%	0.87%	-	-
Horiz. %	0.00%	34.13%	43.33%	82.50%	47.50%	100.87%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	890,376	999,628	910,749	827,795	779,927	763,631	737,258	13.34%
YoY %	-10.93%	9.76%	10.02%	6.14%	2.13%	3.58%	-	-
Horiz. %	120.77%	135.59%	123.53%	112.28%	105.79%	103.58%	100.00%	-
NOSH	177,365	177,239	177,534	177,638	177,660	177,588	178,512	-0.42%
YoY %	0.07%	-0.17%	-0.06%	-0.01%	0.04%	-0.52%	-	-
Horiz. %	99.36%	99.29%	99.45%	99.51%	99.52%	99.48%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	-3.04%	43.32%	27.87%	20.17%	17.63%	15.92%	20.11%	-
YoY %	-107.02%	55.44%	38.18%	14.41%	10.74%	-20.84%	-	-
Horiz. %	-15.12%	215.42%	138.59%	100.30%	87.67%	79.16%	100.00%	-
ROE	-2.37%	36.09%	23.44%	18.07%	16.65%	16.01%	18.50%	-
YoY %	-106.57%	53.97%	29.72%	8.53%	4.00%	-13.46%	-	-
Horiz. %	-12.81%	195.08%	126.70%	97.68%	90.00%	86.54%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	389.82	470.11	427.58	411.29	406.26	424.36	377.14	2.21%
YoY %	-17.08%	9.95%	3.96%	1.24%	-4.27%	12.52%	-	-
Horiz. %	103.36%	124.65%	113.37%	109.05%	107.72%	112.52%	100.00%	-
EPS	-11.92	203.56	120.24	84.19	73.08	68.84	76.39	-
YoY %	-105.86%	69.29%	42.82%	15.20%	6.16%	-9.88%	-	-
Horiz. %	-15.60%	266.47%	157.40%	110.21%	95.67%	90.12%	100.00%	-
DPS	10.00	20.00	15.00	20.00	10.00	20.00	22.00	-40.74%
YoY %	-50.00%	33.33%	-25.00%	100.00%	-50.00%	-9.09%	-	-
Horiz. %	45.45%	90.91%	68.18%	90.91%	45.45%	90.91%	100.00%	-
NAPS	5.02	5.64	5.13	4.66	4.39	4.30	4.13	13.82%
YoY %	-10.99%	9.94%	10.09%	6.15%	2.09%	4.12%	-	-
Horiz. %	121.55%	136.56%	124.21%	112.83%	106.30%	104.12%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 177,609
RPS	390.11	470.13	428.31	412.22	407.24	425.21	379.86	1.78%
YoY %	-17.02%	9.76%	3.90%	1.22%	-4.23%	11.94%	-	-
Horiz. %	102.70%	123.76%	112.75%	108.52%	107.21%	111.94%	100.00%	-
EPS	-11.93	203.57	120.44	84.38	73.26	68.98	76.94	-
YoY %	-105.86%	69.02%	42.74%	15.18%	6.20%	-10.35%	-	-
Horiz. %	-15.51%	264.58%	156.54%	109.67%	95.22%	89.65%	100.00%	-
DPS	10.01	20.00	15.03	20.05	10.02	20.04	22.16	-40.98%
YoY %	-49.95%	33.07%	-25.04%	100.10%	-50.00%	-9.57%	-	-
Horiz. %	45.17%	90.25%	67.82%	90.48%	45.22%	90.43%	100.00%	-
NAPS	5.0237	5.6402	5.1387	4.6706	4.4005	4.3086	4.1598	13.34%
YoY %	-10.93%	9.76%	10.02%	6.14%	2.13%	3.58%	-	-
Horiz. %	120.77%	135.59%	123.53%	112.28%	105.79%	103.58%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	3.14	3.42	4.02	3.40	3.86	3.52	4.24	-
P/RPS	0.81	0.73	0.94	0.83	0.95	0.83	1.12	-19.34%
YoY %	10.96%	-22.34%	13.25%	-12.63%	14.46%	-25.89%	-	-
Horiz. %	72.32%	65.18%	83.93%	74.11%	84.82%	74.11%	100.00%	-
P/EPS	-26.34	1.68	3.34	4.04	5.28	5.11	5.55	-
YoY %	-1,667.86%	-49.70%	-17.33%	-23.48%	3.33%	-7.93%	-	-
Horiz. %	-474.59%	30.27%	60.18%	72.79%	95.14%	92.07%	100.00%	-
EY	-3.80	59.52	29.91	24.76	18.93	19.56	18.02	-
YoY %	-106.38%	99.00%	20.80%	30.80%	-3.22%	8.55%	-	-
Horiz. %	-21.09%	330.30%	165.98%	137.40%	105.05%	108.55%	100.00%	-
DY	3.18	5.85	3.73	5.88	2.59	5.68	5.19	-27.75%
YoY %	-45.64%	56.84%	-36.56%	127.03%	-54.40%	9.44%	-	-
Horiz. %	61.27%	112.72%	71.87%	113.29%	49.90%	109.44%	100.00%	-
P/NAPS	0.63	0.61	0.78	0.73	0.88	0.82	1.03	-27.83%
YoY %	3.28%	-21.79%	6.85%	-17.05%	7.32%	-20.39%	-	-
Horiz. %	61.17%	59.22%	75.73%	70.87%	85.44%	79.61%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	25/02/09	19/11/08	19/08/08	26/05/08	27/02/08	20/11/07	21/08/07	-
Price	2.88	2.80	3.64	4.20	3.70	3.62	3.58	-
P/RPS	0.74	0.60	0.85	1.02	0.91	0.85	0.95	-15.27%
YoY %	23.33%	-29.41%	-16.67%	12.09%	7.06%	-10.53%	-	-
Horiz. %	77.89%	63.16%	89.47%	107.37%	95.79%	89.47%	100.00%	-
P/EPS	-24.16	1.38	3.03	4.99	5.06	5.26	4.69	-
YoY %	-1,850.72%	-54.46%	-39.28%	-1.38%	-3.80%	12.15%	-	-
Horiz. %	-515.14%	29.42%	64.61%	106.40%	107.89%	112.15%	100.00%	-
EY	-4.14	72.70	33.03	20.04	19.75	19.02	21.34	-
YoY %	-105.69%	120.10%	64.82%	1.47%	3.84%	-10.87%	-	-
Horiz. %	-19.40%	340.67%	154.78%	93.91%	92.55%	89.13%	100.00%	-
DY	3.47	7.14	4.12	4.76	2.70	5.52	6.15	-31.60%
YoY %	-51.40%	73.30%	-13.45%	76.30%	-51.09%	-10.24%	-	-
Horiz. %	56.42%	116.10%	66.99%	77.40%	43.90%	89.76%	100.00%	-
P/NAPS	0.57	0.50	0.71	0.90	0.84	0.84	0.87	-24.46%
YoY %	14.00%	-29.58%	-21.11%	7.14%	0.00%	-3.45%	-	-
Horiz. %	65.52%	57.47%	81.61%	103.45%	96.55%	96.55%	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