[HUMEINDx] YoY Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[HUMEINDx] HUME INDUSTRIES (M) BHD
Announcement Date
27-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 142.05%
YoY- 648.53%
Quarter Report
Latest QR
Upcoming QR
HUMEINDx's Result
HUMEINDx's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 265,759 345,706 360,885 333,561 314,130 289,849 272,927 -0.44%
PBT 66,902 7,457 66,899 100,580 19,393 42,876 44,075 7.19%
Tax -7,895 -17,950 -3,259 -4,595 -6,305 7,871 -5,123 7.46%
NP 59,007 -10,493 63,640 95,985 13,088 50,747 38,952 7.16%
-
NP to SH 57,985 -10,571 64,917 95,890 11,933 50,747 38,952 6.84%
-
Tax Rate 11.80% 240.71% 4.87% 4.57% 32.51% -18.36% 11.62% -
Total Cost 206,752 356,199 297,245 237,576 301,042 239,102 233,975 -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 12,405 8,868 8,883 23,780 23,939 22,824 19,975 -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 6.33% -1.19% 8.32% 13.72% 1.84% 8.39% 7.52% -
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 149.96 194.91 203.13 182.35 170.58 152.39 163.96 -1.47%
EPS 32.72 -5.96 36.54 53.46 6.48 26.68 23.40 5.74%
DPS 7.00 5.00 5.00 13.00 13.00 12.00 12.00 -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 - 177,234
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 149.95 195.06 203.62 188.20 177.24 163.54 153.99 -0.44%
EPS 32.72 -5.96 36.63 54.10 6.73 28.63 21.98 6.84%
DPS 7.00 5.00 5.01 13.42 13.51 12.88 11.27 -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 2.47 1.61 1.90 1.89 0.00 0.00 0.00 -
P/EPS 11.31 -52.68 10.56 6.56 0.00 0.00 0.00 -
EY 8.84 -1.90 9.47 15.24 0.00 0.00 0.00 -
DY 1.89 1.59 1.30 3.78 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 2.85 1.48 1.82 1.95 0.00 0.00 0.00 -
P/EPS 13.05 -48.32 10.13 6.79 0.00 0.00 0.00 -
EY 7.66 -2.07 9.88 14.72 0.00 0.00 0.00 -
DY 1.64 1.74 1.35 3.65 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