[HUMEINDx] QoQ Cumulative Quarter Result on 31-Dec-2007 [#2]

Stock

[HUMEINDx] HUME INDUSTRIES (M) BHD

Announcement Date

27-Feb-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

31-Dec-2007 [#2]

Profit Trend

QoQ- 112.4%

YoY- -32.3%

Quarter Report

HUMEINDx's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Cumulative Result
Revenue	208,306	759,106	547,951	360,885	188,405	673,248	493,555	-43.64%
YoY %	-72.56%	38.54%	51.84%	91.55%	-72.02%	36.41%	-	-
Horiz. %	42.21%	153.80%	111.02%	73.12%	38.17%	136.41%	100.00%	-
PBT	105,874	203,768	115,624	66,899	32,162	141,492	116,083	-5.93%
YoY %	-48.04%	76.23%	72.83%	108.01%	-77.27%	21.89%	-	-
Horiz. %	91.21%	175.54%	99.60%	57.63%	27.71%	121.89%	100.00%	-
Tax	-15,643	7,790	-5,093	-3,259	-2,159	-6,104	-5,536	99.49%
YoY %	-300.81%	252.96%	-56.27%	-50.95%	64.63%	-10.26%	-	-
Horiz. %	282.57%	-140.72%	92.00%	58.87%	39.00%	110.26%	100.00%	-
NP	90,231	211,558	110,531	63,640	30,003	135,388	110,547	-12.62%
YoY %	-57.35%	91.40%	73.68%	112.11%	-77.84%	22.47%	-	-
Horiz. %	81.62%	191.37%	99.99%	57.57%	27.14%	122.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	90,197	213,467	112,161	64,917	30,563	136,366	110,906	-12.83%
YoY %	-57.75%	90.32%	72.78%	112.40%	-77.59%	22.96%	-	-
Horiz. %	81.33%	192.48%	101.13%	58.53%	27.56%	122.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.78%	-3.82%	4.40%	4.87%	6.71%	4.31%	4.77%	-
YoY %	486.91%	-186.82%	-9.65%	-27.42%	55.68%	-9.64%	-	-
Horiz. %	309.85%	-80.08%	92.24%	102.10%	140.67%	90.36%	100.00%	-
Total Cost	118,075	547,548	437,420	297,245	158,402	537,860	383,008	-54.26%
YoY %	-78.44%	25.18%	47.16%	87.65%	-70.55%	40.43%	-	-
Horiz. %	30.83%	142.96%	114.21%	77.61%	41.36%	140.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	999,628	910,749	827,795	779,927	763,631	737,258	713,516	25.12%
YoY %	9.76%	10.02%	6.14%	2.13%	3.58%	3.33%	-	-
Horiz. %	140.10%	127.64%	116.02%	109.31%	107.02%	103.33%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	8,861	26,630	26,645	8,883	8,879	39,272	40,249	-63.43%
YoY %	-66.73%	-0.06%	199.95%	0.05%	-77.39%	-2.43%	-	-
Horiz. %	22.02%	66.16%	66.20%	22.07%	22.06%	97.57%	100.00%	-
Div Payout %	9.83%	12.48%	23.76%	13.68%	29.05%	28.80%	36.29%	-
YoY %	-21.23%	-47.47%	73.68%	-52.91%	0.87%	-20.64%	-	-
Horiz. %	27.09%	34.39%	65.47%	37.70%	80.05%	79.36%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	999,628	910,749	827,795	779,927	763,631	737,258	713,516	25.12%
YoY %	9.76%	10.02%	6.14%	2.13%	3.58%	3.33%	-	-
Horiz. %	140.10%	127.64%	116.02%	109.31%	107.02%	103.33%	100.00%	-
NOSH	177,239	177,534	177,638	177,660	177,588	178,512	182,952	-2.08%
YoY %	-0.17%	-0.06%	-0.01%	0.04%	-0.52%	-2.43%	-	-
Horiz. %	96.88%	97.04%	97.10%	97.11%	97.07%	97.57%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	43.32%	27.87%	20.17%	17.63%	15.92%	20.11%	22.40%	-
YoY %	55.44%	38.18%	14.41%	10.74%	-20.84%	-10.22%	-	-
Horiz. %	193.39%	124.42%	90.04%	78.71%	71.07%	89.78%	100.00%	-
ROE	9.02%	23.44%	13.55%	8.32%	4.00%	18.50%	15.54%	-
YoY %	-61.52%	72.99%	62.86%	108.00%	-78.38%	19.05%	-	-
Horiz. %	58.04%	150.84%	87.19%	53.54%	25.74%	119.05%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	117.53	427.58	308.46	203.13	106.09	377.14	269.77	-42.44%
YoY %	-72.51%	38.62%	51.85%	91.47%	-71.87%	39.80%	-	-
Horiz. %	43.57%	158.50%	114.34%	75.30%	39.33%	139.80%	100.00%	-
EPS	50.89	120.24	63.14	36.54	17.21	76.39	62.03	-12.33%
YoY %	-57.68%	90.43%	72.80%	112.32%	-77.47%	23.15%	-	-
Horiz. %	82.04%	193.84%	101.79%	58.91%	27.74%	123.15%	100.00%	-
DPS	5.00	15.00	15.00	5.00	5.00	22.00	22.00	-62.65%
YoY %	-66.67%	0.00%	200.00%	0.00%	-77.27%	0.00%	-	-
Horiz. %	22.73%	68.18%	68.18%	22.73%	22.73%	100.00%	100.00%	-
NAPS	5.64	5.13	4.66	4.39	4.30	4.13	3.90	27.79%
YoY %	9.94%	10.09%	6.15%	2.09%	4.12%	5.90%	-	-
Horiz. %	144.62%	131.54%	119.49%	112.56%	110.26%	105.90%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 177,631
RPS	117.53	428.31	309.17	203.62	106.30	379.86	278.48	-43.64%
YoY %	-72.56%	38.54%	51.84%	91.55%	-72.02%	36.40%	-	-
Horiz. %	42.20%	153.80%	111.02%	73.12%	38.17%	136.40%	100.00%	-
EPS	50.89	120.44	63.28	36.63	17.24	76.94	62.58	-12.84%
YoY %	-57.75%	90.33%	72.75%	112.47%	-77.59%	22.95%	-	-
Horiz. %	81.32%	192.46%	101.12%	58.53%	27.55%	122.95%	100.00%	-
DPS	5.00	15.03	15.03	5.01	5.01	22.16	22.71	-63.43%
YoY %	-66.73%	0.00%	200.00%	0.00%	-77.39%	-2.42%	-	-
Horiz. %	22.02%	66.18%	66.18%	22.06%	22.06%	97.58%	100.00%	-
NAPS	5.6402	5.1387	4.6706	4.4005	4.3086	4.1598	4.0258	25.13%
YoY %	9.76%	10.02%	6.14%	2.13%	3.58%	3.33%	-	-
Horiz. %	140.10%	127.64%	116.02%	109.31%	107.02%	103.33%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	3.42	4.02	3.40	3.86	3.52	4.24	3.74	-
P/RPS	2.91	0.94	1.10	1.90	3.32	1.12	1.39	63.43%
YoY %	209.57%	-14.55%	-42.11%	-42.77%	196.43%	-19.42%	-	-
Horiz. %	209.35%	67.63%	79.14%	136.69%	238.85%	80.58%	100.00%	-
P/EPS	6.72	3.34	5.38	10.56	20.45	5.55	6.17	5.84%
YoY %	101.20%	-37.92%	-49.05%	-48.36%	268.47%	-10.05%	-	-
Horiz. %	108.91%	54.13%	87.20%	171.15%	331.44%	89.95%	100.00%	-
EY	14.88	29.91	18.57	9.47	4.89	18.02	16.21	-5.53%
YoY %	-50.25%	61.07%	96.09%	93.66%	-72.86%	11.17%	-	-
Horiz. %	91.80%	184.52%	114.56%	58.42%	30.17%	111.17%	100.00%	-
DY	1.46	3.73	4.41	1.30	1.42	5.19	5.88	-60.39%
YoY %	-60.86%	-15.42%	239.23%	-8.45%	-72.64%	-11.73%	-	-
Horiz. %	24.83%	63.44%	75.00%	22.11%	24.15%	88.27%	100.00%	-
P/NAPS	0.61	0.78	0.73	0.88	0.82	1.03	0.96	-26.02%
YoY %	-21.79%	6.85%	-17.05%	7.32%	-20.39%	7.29%	-	-
Horiz. %	63.54%	81.25%	76.04%	91.67%	85.42%	107.29%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	19/11/08	19/08/08	26/05/08	27/02/08	20/11/07	21/08/07	22/05/07	-
Price	2.80	3.64	4.20	3.70	3.62	3.58	4.80	-
P/RPS	2.38	0.85	1.36	1.82	3.41	0.95	1.78	21.30%
YoY %	180.00%	-37.50%	-25.27%	-46.63%	258.95%	-46.63%	-	-
Horiz. %	133.71%	47.75%	76.40%	102.25%	191.57%	53.37%	100.00%	-
P/EPS	5.50	3.03	6.65	10.13	21.03	4.69	7.92	-21.52%
YoY %	81.52%	-54.44%	-34.35%	-51.83%	348.40%	-40.78%	-	-
Horiz. %	69.44%	38.26%	83.96%	127.90%	265.53%	59.22%	100.00%	-
EY	18.18	33.03	15.03	9.88	4.75	21.34	12.63	27.40%
YoY %	-44.96%	119.76%	52.13%	108.00%	-77.74%	68.96%	-	-
Horiz. %	143.94%	261.52%	119.00%	78.23%	37.61%	168.96%	100.00%	-
DY	1.79	4.12	3.57	1.35	1.38	6.15	4.58	-46.45%
YoY %	-56.55%	15.41%	164.44%	-2.17%	-77.56%	34.28%	-	-
Horiz. %	39.08%	89.96%	77.95%	29.48%	30.13%	134.28%	100.00%	-
P/NAPS	0.50	0.71	0.90	0.84	0.84	0.87	1.23	-45.03%
YoY %	-29.58%	-21.11%	7.14%	0.00%	-3.45%	-29.27%	-	-
Horiz. %	40.65%	57.72%	73.17%	68.29%	68.29%	70.73%	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