[HUMEINDx] QoQ Cumulative Quarter Result on 30-Jun-2006 [#4]

Stock
[HUMEINDx] HUME INDUSTRIES (M) BHD
Announcement Date
22-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 78.81%
YoY- -66.56%
Quarter Report
Latest QR
Upcoming QR
HUMEINDx's Result
HUMEINDx's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 493,555 333,561 174,756 607,779 449,941 314,130 164,072 108.52%
PBT 116,083 100,580 37,952 38,446 24,483 19,393 11,062 380.00%
Tax -5,536 -4,595 -2,596 -8,614 -7,107 -6,305 -3,774 29.13%
NP 110,547 95,985 35,356 29,832 17,376 13,088 7,288 513.77%
-
NP to SH 110,906 95,890 35,477 27,899 15,603 11,933 6,504 563.64%
-
Tax Rate 4.77% 4.57% 6.84% 22.41% 29.03% 32.51% 34.12% -
Total Cost 383,008 237,576 139,400 577,947 432,565 301,042 156,784 81.48%
-
Net Worth 713,516 698,778 655,016 638,740 639,557 650,053 594,968 12.88%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 40,249 23,780 23,785 36,709 36,756 23,939 24,020 41.12%
Div Payout % 36.29% 24.80% 67.04% 131.58% 235.57% 200.62% 369.32% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 713,516 698,778 655,016 638,740 639,557 650,053 594,968 12.88%
NOSH 182,952 182,926 182,965 183,546 183,780 184,151 184,772 -0.65%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 22.40% 28.78% 20.23% 4.91% 3.86% 4.17% 4.44% -
ROE 15.54% 13.72% 5.42% 4.37% 2.44% 1.84% 1.09% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 269.77 182.35 95.51 331.13 244.82 170.58 88.80 109.90%
EPS 62.03 53.46 19.59 15.20 8.49 6.48 3.52 578.36%
DPS 22.00 13.00 13.00 20.00 20.00 13.00 13.00 42.05%
NAPS 3.90 3.82 3.58 3.48 3.48 3.53 3.22 13.63%
Adjusted Per Share Value based on latest NOSH - 182,976
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 278.48 188.20 98.60 342.92 253.87 177.24 92.57 108.53%
EPS 62.58 54.10 20.02 15.74 8.80 6.73 3.67 563.63%
DPS 22.71 13.42 13.42 20.71 20.74 13.51 13.55 41.14%
NAPS 4.0258 3.9427 3.6958 3.6039 3.6085 3.6678 3.357 12.88%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 - - - - -
Price 3.74 3.44 3.12 0.00 0.00 0.00 0.00 -
P/RPS 1.39 1.89 3.27 0.00 0.00 0.00 0.00 -
P/EPS 6.17 6.56 16.09 0.00 0.00 0.00 0.00 -
EY 16.21 15.24 6.21 0.00 0.00 0.00 0.00 -
DY 5.88 3.78 4.17 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.90 0.87 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 22/05/07 28/02/07 15/11/06 22/08/06 26/05/06 23/02/06 29/11/05 -
Price 4.80 3.56 3.38 0.00 0.00 0.00 0.00 -
P/RPS 1.78 1.95 3.54 0.00 0.00 0.00 0.00 -
P/EPS 7.92 6.79 17.43 0.00 0.00 0.00 0.00 -
EY 12.63 14.72 5.74 0.00 0.00 0.00 0.00 -
DY 4.58 3.65 3.85 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.93 0.94 0.00 0.00 0.00 0.00 -

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
Post a Comment