[HUMEINDx] YoY Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[HUMEINDx] HUME INDUSTRIES (M) BHD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -10.35%
YoY- -13.85%
Quarter Report
Latest QR
Upcoming QR
HUMEINDx's Result
HUMEINDx's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 533,632 833,224 753,620 699,024 656,288 589,448 567,864 -1.02%
PBT 110,844 423,496 128,648 151,808 44,248 115,880 90,332 3.46%
Tax -13,792 -62,572 -8,636 -10,384 -15,096 -13,980 -17,284 -3.68%
NP 97,052 360,924 120,012 141,424 29,152 101,900 73,048 4.84%
-
NP to SH 95,824 360,788 122,252 141,908 26,016 101,900 73,048 4.62%
-
Tax Rate 12.44% 14.78% 6.71% 6.84% 34.12% 12.06% 19.13% -
Total Cost 436,580 472,300 633,608 557,600 627,136 487,548 494,816 -2.06%
-
Net Worth 893,034 999,628 763,631 655,016 594,968 598,520 502,746 10.03%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 49,613 35,447 35,517 95,142 96,081 90,914 79,906 -7.62%
Div Payout % 51.78% 9.83% 29.05% 67.04% 369.32% 89.22% 109.39% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 893,034 999,628 763,631 655,016 594,968 598,520 502,746 10.03%
NOSH 177,189 177,239 177,588 182,965 184,772 189,405 166,472 1.04%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 18.19% 43.32% 15.92% 20.23% 4.44% 17.29% 12.86% -
ROE 10.73% 36.09% 16.01% 21.66% 4.37% 17.03% 14.53% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 301.16 470.11 424.36 382.05 355.19 311.21 341.12 -2.05%
EPS 54.08 203.56 68.84 78.36 14.08 53.80 43.88 3.54%
DPS 28.00 20.00 20.00 52.00 52.00 48.00 48.00 -8.58%
NAPS 5.04 5.64 4.30 3.58 3.22 3.16 3.02 8.90%
Adjusted Per Share Value based on latest NOSH - 177,588
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 301.09 470.13 425.21 394.41 370.29 332.58 320.40 -1.02%
EPS 54.07 203.57 68.98 80.07 14.68 57.49 41.22 4.62%
DPS 27.99 20.00 20.04 53.68 54.21 51.30 45.09 -7.63%
NAPS 5.0387 5.6402 4.3086 3.6958 3.357 3.377 2.8366 10.03%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 - - - -
Price 3.00 3.42 3.52 3.12 0.00 0.00 0.00 -
P/RPS 1.00 0.73 0.83 0.82 0.00 0.00 0.00 -
P/EPS 5.55 1.68 5.11 4.02 0.00 0.00 0.00 -
EY 18.03 59.52 19.56 24.86 0.00 0.00 0.00 -
DY 9.33 5.85 5.68 16.67 0.00 0.00 0.00 -
P/NAPS 0.60 0.61 0.82 0.87 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 18/11/09 19/11/08 20/11/07 15/11/06 29/11/05 23/11/04 19/11/03 -
Price 3.44 2.80 3.62 3.38 0.00 0.00 0.00 -
P/RPS 1.14 0.60 0.85 0.88 0.00 0.00 0.00 -
P/EPS 6.36 1.38 5.26 4.36 0.00 0.00 0.00 -
EY 15.72 72.70 19.02 22.95 0.00 0.00 0.00 -
DY 8.14 7.14 5.52 15.38 0.00 0.00 0.00 -
P/NAPS 0.68 0.50 0.84 0.94 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