[HUMEINDx] QoQ TTM Result on 30-Sep-2008 [#1]

Stock

[HUMEINDx] HUME INDUSTRIES (M) BHD

Announcement Date

19-Nov-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

30-Sep-2008 [#1]

Profit Trend

QoQ- 27.94%

YoY- 107.76%

Quarter Report

HUMEINDx's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
TTM Result
Revenue	590,352	675,381	743,927	779,007	759,106	727,644	700,572	-10.79%
YoY %	-12.59%	-9.21%	-4.50%	2.62%	4.32%	3.86%	-	-
Horiz. %	84.27%	96.40%	106.19%	111.20%	108.36%	103.86%	100.00%	-
PBT	-1,865	76,823	144,326	277,480	203,768	141,033	107,811	-
YoY %	-102.43%	-46.77%	-47.99%	36.17%	44.48%	30.82%	-	-
Horiz. %	-1.73%	71.26%	133.87%	257.38%	189.00%	130.82%	100.00%	-
Tax	-20,818	-7,559	-6,901	-5,694	7,790	-5,661	-4,768	167.37%
YoY %	-175.41%	-9.53%	-21.20%	-173.09%	237.61%	-18.73%	-	-
Horiz. %	436.62%	158.54%	144.74%	119.42%	-163.38%	118.73%	100.00%	-
NP	-22,683	69,264	137,425	271,786	211,558	135,372	103,043	-
YoY %	-132.75%	-49.60%	-49.44%	28.47%	56.28%	31.37%	-	-
Horiz. %	-22.01%	67.22%	133.37%	263.76%	205.31%	131.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-22,415	69,979	137,979	273,101	213,467	137,621	105,393	-
YoY %	-132.03%	-49.28%	-49.48%	27.94%	55.11%	30.58%	-	-
Horiz. %	-21.27%	66.40%	130.92%	259.13%	202.54%	130.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	9.84%	4.78%	2.05%	-3.82%	4.01%	4.42%	-
YoY %	-	105.86%	133.17%	153.66%	-195.26%	-9.28%	-	-
Horiz. %	-	222.62%	108.14%	46.38%	-86.43%	90.72%	100.00%	-
Total Cost	613,035	606,117	606,502	507,221	547,548	592,272	597,529	1.72%
YoY %	1.14%	-0.06%	19.57%	-7.37%	-7.55%	-0.88%	-	-
Horiz. %	102.60%	101.44%	101.50%	84.89%	91.64%	99.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	869,938	870,298	889,807	999,628	909,360	827,658	779,803	7.57%
YoY %	-0.04%	-2.19%	-10.99%	9.93%	9.87%	6.14%	-	-
Horiz. %	111.56%	111.60%	114.11%	128.19%	116.61%	106.14%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	17,724	17,724	26,622	26,622	26,640	26,640	25,340	-21.22%
YoY %	0.00%	-33.42%	0.00%	-0.07%	0.00%	5.13%	-	-
Horiz. %	69.94%	69.94%	105.06%	105.06%	105.13%	105.13%	100.00%	-
Div Payout %	0.00%	25.33%	19.29%	9.75%	12.48%	19.36%	24.04%	-
YoY %	0.00%	31.31%	97.85%	-21.88%	-35.54%	-19.47%	-	-
Horiz. %	0.00%	105.37%	80.24%	40.56%	51.91%	80.53%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	869,938	870,298	889,807	999,628	909,360	827,658	779,803	7.57%
YoY %	-0.04%	-2.19%	-10.99%	9.93%	9.87%	6.14%	-	-
Horiz. %	111.56%	111.60%	114.11%	128.19%	116.61%	106.14%	100.00%	-
NOSH	177,176	177,250	177,252	177,239	177,263	177,609	177,631	-0.17%
YoY %	-0.04%	-0.00%	0.01%	-0.01%	-0.19%	-0.01%	-	-
Horiz. %	99.74%	99.79%	99.79%	99.78%	99.79%	99.99%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	-3.84%	10.26%	18.47%	34.89%	27.87%	18.60%	14.71%	-
YoY %	-137.43%	-44.45%	-47.06%	25.19%	49.84%	26.44%	-	-
Horiz. %	-26.10%	69.75%	125.56%	237.19%	189.46%	126.44%	100.00%	-
ROE	-2.58%	8.04%	15.51%	27.32%	23.47%	16.63%	13.52%	-
YoY %	-132.09%	-48.16%	-43.23%	16.40%	41.13%	23.00%	-	-
Horiz. %	-19.08%	59.47%	114.72%	202.07%	173.59%	123.00%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	333.20	381.03	419.70	439.52	428.24	409.69	394.40	-10.64%
YoY %	-12.55%	-9.21%	-4.51%	2.63%	4.53%	3.88%	-	-
Horiz. %	84.48%	96.61%	106.41%	111.44%	108.58%	103.88%	100.00%	-
EPS	-12.65	39.48	77.84	154.09	120.42	77.49	59.33	-
YoY %	-132.04%	-49.28%	-49.48%	27.96%	55.40%	30.61%	-	-
Horiz. %	-21.32%	66.54%	131.20%	259.72%	202.97%	130.61%	100.00%	-
DPS	10.00	10.00	15.00	15.00	15.00	15.00	14.27	-21.12%
YoY %	0.00%	-33.33%	0.00%	0.00%	0.00%	5.12%	-	-
Horiz. %	70.08%	70.08%	105.12%	105.12%	105.12%	105.12%	100.00%	-
NAPS	4.91	4.91	5.02	5.64	5.13	4.66	4.39	7.75%
YoY %	0.00%	-2.19%	-10.99%	9.94%	10.09%	6.15%	-	-
Horiz. %	111.85%	111.85%	114.35%	128.47%	116.86%	106.15%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 177,239
RPS	333.09	381.07	419.74	439.53	428.31	410.55	395.28	-10.79%
YoY %	-12.59%	-9.21%	-4.50%	2.62%	4.33%	3.86%	-	-
Horiz. %	84.27%	96.41%	106.19%	111.19%	108.36%	103.86%	100.00%	-
EPS	-12.65	39.48	77.85	154.09	120.44	77.65	59.47	-
YoY %	-132.04%	-49.29%	-49.48%	27.94%	55.11%	30.57%	-	-
Horiz. %	-21.27%	66.39%	130.91%	259.11%	202.52%	130.57%	100.00%	-
DPS	10.00	10.00	15.02	15.02	15.03	15.03	14.30	-21.23%
YoY %	0.00%	-33.42%	0.00%	-0.07%	0.00%	5.10%	-	-
Horiz. %	69.93%	69.93%	105.03%	105.03%	105.10%	105.10%	100.00%	-
NAPS	4.9084	4.9104	5.0205	5.6402	5.1308	4.6699	4.3998	7.57%
YoY %	-0.04%	-2.19%	-10.99%	9.93%	9.87%	6.14%	-	-
Horiz. %	111.56%	111.61%	114.11%	128.19%	116.61%	106.14%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	2.99	2.62	3.14	3.42	4.02	3.40	3.86	-
P/RPS	0.90	0.69	0.75	0.78	0.94	0.83	0.98	-5.52%
YoY %	30.43%	-8.00%	-3.85%	-17.02%	13.25%	-15.31%	-	-
Horiz. %	91.84%	70.41%	76.53%	79.59%	95.92%	84.69%	100.00%	-
P/EPS	-23.63	6.64	4.03	2.22	3.34	4.39	6.51	-
YoY %	-455.87%	64.76%	81.53%	-33.53%	-23.92%	-32.57%	-	-
Horiz. %	-362.98%	102.00%	61.90%	34.10%	51.31%	67.43%	100.00%	-
EY	-4.23	15.07	24.79	45.05	29.96	22.79	15.37	-
YoY %	-128.07%	-39.21%	-44.97%	50.37%	31.46%	48.28%	-	-
Horiz. %	-27.52%	98.05%	161.29%	293.10%	194.93%	148.28%	100.00%	-
DY	3.34	3.82	4.78	4.39	3.73	4.41	3.70	-6.60%
YoY %	-12.57%	-20.08%	8.88%	17.69%	-15.42%	19.19%	-	-
Horiz. %	90.27%	103.24%	129.19%	118.65%	100.81%	119.19%	100.00%	-
P/NAPS	0.61	0.53	0.63	0.61	0.78	0.73	0.88	-21.69%
YoY %	15.09%	-15.87%	3.28%	-21.79%	6.85%	-17.05%	-	-
Horiz. %	69.32%	60.23%	71.59%	69.32%	88.64%	82.95%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	20/08/09	21/05/09	25/02/09	19/11/08	19/08/08	26/05/08	27/02/08	-
Price	3.02	3.04	2.88	2.80	3.64	4.20	3.70	-
P/RPS	0.91	0.80	0.69	0.64	0.85	1.03	0.94	-2.14%
YoY %	13.75%	15.94%	7.81%	-24.71%	-17.48%	9.57%	-	-
Horiz. %	96.81%	85.11%	73.40%	68.09%	90.43%	109.57%	100.00%	-
P/EPS	-23.87	7.70	3.70	1.82	3.02	5.42	6.24	-
YoY %	-410.00%	108.11%	103.30%	-39.74%	-44.28%	-13.14%	-	-
Horiz. %	-382.53%	123.40%	59.29%	29.17%	48.40%	86.86%	100.00%	-
EY	-4.19	12.99	27.03	55.03	33.08	18.45	16.04	-
YoY %	-132.26%	-51.94%	-50.88%	66.35%	79.30%	15.02%	-	-
Horiz. %	-26.12%	80.99%	168.52%	343.08%	206.23%	115.02%	100.00%	-
DY	3.31	3.29	5.21	5.36	4.12	3.57	3.86	-9.74%
YoY %	0.61%	-36.85%	-2.80%	30.10%	15.41%	-7.51%	-	-
Horiz. %	85.75%	85.23%	134.97%	138.86%	106.74%	92.49%	100.00%	-
P/NAPS	0.62	0.62	0.57	0.50	0.71	0.90	0.84	-18.34%
YoY %	0.00%	8.77%	14.00%	-29.58%	-21.11%	7.14%	-	-
Horiz. %	73.81%	73.81%	67.86%	59.52%	84.52%	107.14%	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