[HUMEINDx] YoY Annualized 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- 6.2%
YoY- -32.3%
Quarter Report
Latest QR
Upcoming QR
HUMEINDx's Result
HUMEINDx's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 531,518 691,412 721,770 667,122 628,260 579,698 545,854 -0.44%
PBT 133,804 14,914 133,798 201,160 38,786 85,752 88,150 7.19%
Tax -15,790 -35,900 -6,518 -9,190 -12,610 15,742 -10,246 7.46%
NP 118,014 -20,986 127,280 191,970 26,176 101,494 77,904 7.16%
-
NP to SH 115,970 -21,142 129,834 191,780 23,866 101,494 77,904 6.84%
-
Tax Rate 11.80% 240.71% 4.87% 4.57% 32.51% -18.36% 11.62% -
Total Cost 413,504 712,398 594,490 475,152 602,084 478,204 467,950 -2.03%
-
Net Worth 916,205 890,376 779,927 698,778 650,053 604,855 517,695 9.97%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 24,810 17,736 17,766 47,560 47,879 45,649 39,950 -7.62%
Div Payout % 21.39% 0.00% 13.68% 24.80% 200.62% 44.98% 51.28% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 916,205 890,376 779,927 698,778 650,053 604,855 517,695 9.97%
NOSH 177,215 177,365 177,660 182,926 184,151 190,206 166,461 1.04%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 22.20% -3.04% 17.63% 28.78% 4.17% 17.51% 14.27% -
ROE 12.66% -2.37% 16.65% 27.45% 3.67% 16.78% 15.05% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 299.93 389.82 406.26 364.69 341.17 304.77 327.92 -1.47%
EPS 65.44 -11.92 73.08 106.92 12.96 53.36 46.80 5.74%
DPS 14.00 10.00 10.00 26.00 26.00 24.00 24.00 -8.58%
NAPS 5.17 5.02 4.39 3.82 3.53 3.18 3.11 8.83%
Adjusted Per Share Value based on latest NOSH - 177,631
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 299.90 390.11 407.24 376.41 354.48 327.08 307.98 -0.44%
EPS 65.43 -11.93 73.26 108.21 13.47 57.27 43.96 6.84%
DPS 14.00 10.01 10.02 26.84 27.01 25.76 22.54 -7.62%
NAPS 5.1695 5.0237 4.4005 3.9427 3.6678 3.4127 2.921 9.97%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 - - - -
Price 3.70 3.14 3.86 3.44 0.00 0.00 0.00 -
P/RPS 1.23 0.81 0.95 0.94 0.00 0.00 0.00 -
P/EPS 5.65 -26.34 5.28 3.28 0.00 0.00 0.00 -
EY 17.69 -3.80 18.93 30.48 0.00 0.00 0.00 -
DY 3.78 3.18 2.59 7.56 0.00 0.00 0.00 -
P/NAPS 0.72 0.63 0.88 0.90 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 27/01/10 25/02/09 27/02/08 28/02/07 23/02/06 22/02/05 17/02/04 -
Price 4.27 2.88 3.70 3.56 0.00 0.00 0.00 -
P/RPS 1.42 0.74 0.91 0.98 0.00 0.00 0.00 -
P/EPS 6.53 -24.16 5.06 3.40 0.00 0.00 0.00 -
EY 15.33 -4.14 19.75 29.45 0.00 0.00 0.00 -
DY 3.28 3.47 2.70 7.30 0.00 0.00 0.00 -
P/NAPS 0.83 0.57 0.84 0.93 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