[HUMEINDx] YoY 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- 42.05%
YoY- 133.77%
Quarter Report
Latest QR
Upcoming QR
HUMEINDx's Result
HUMEINDx's Financial Summary
View:
Show?
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 132,351 137,400 172,480 158,805 150,058 142,487 130,961 0.17%
PBT 39,191 -98,417 34,737 62,628 8,331 13,906 21,492 10.52%
Tax -4,447 -2,307 -1,100 -1,999 -2,531 11,366 -802 33.00%
NP 34,744 -100,724 33,637 60,629 5,800 25,272 20,690 9.01%
-
NP to SH 34,029 -100,768 34,354 60,413 5,429 25,272 20,690 8.63%
-
Tax Rate 11.35% - 3.17% 3.19% 30.38% -81.73% 3.73% -
Total Cost 97,607 238,124 138,843 98,176 144,258 117,215 110,271 -2.01%
-
Net Worth 916,301 889,807 779,803 698,902 647,444 607,444 517,666 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 - - - - - - - -
Div Payout % - - - - - - - -
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 916,301 889,807 779,803 698,902 647,444 607,444 517,666 9.97%
NOSH 177,234 177,252 177,631 182,958 183,412 191,020 166,452 1.05%
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 26.25% -73.31% 19.50% 38.18% 3.87% 17.74% 15.80% -
ROE 3.71% -11.32% 4.41% 8.64% 0.84% 4.16% 4.00% -
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 74.68 77.52 97.10 86.80 81.81 74.59 78.68 -0.86%
EPS 19.20 -56.85 19.34 34.01 2.96 13.23 12.43 7.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 74.68 77.52 97.32 89.60 84.67 80.39 73.89 0.17%
EPS 19.20 -56.86 19.38 34.09 3.06 14.26 11.67 8.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.17 5.0205 4.3998 3.9434 3.653 3.4274 2.9208 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 4.95 4.05 3.98 3.96 0.00 0.00 0.00 -
P/EPS 19.27 -5.52 19.96 10.42 0.00 0.00 0.00 -
EY 5.19 -18.11 5.01 9.60 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 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 5.72 3.72 3.81 4.10 0.00 0.00 0.00 -
P/EPS 22.24 -5.07 19.13 10.78 0.00 0.00 0.00 -
EY 4.50 -19.74 5.23 9.28 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 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