[HUMEIND] YoY Quarter Result on 2022-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 288,997 191,760 160,738 177,369 152,075 179,759 158,477 10.53% YoY % 50.71% 19.30% -9.38% 16.63% -15.40% 13.43% - Horiz. % 182.36% 121.00% 101.43% 111.92% 95.96% 113.43% 100.00%
PBT 35,905 2,612 -15,148 2,092 -27,182 -26,244 1,006 81.40% YoY % 1,274.62% 117.24% -824.09% 107.70% -3.57% -2,708.75% - Horiz. % 3,569.09% 259.64% -1,505.77% 207.95% -2,701.99% -2,608.75% 100.00%
Tax -8,894 -691 3,338 -278 2,990 7,347 -751 50.95% YoY % -1,187.12% -120.70% 1,300.72% -109.30% -59.30% 1,078.30% - Horiz. % 1,184.29% 92.01% -444.47% 37.02% -398.14% -978.30% 100.00%
NP 27,011 1,921 -11,810 1,814 -24,192 -18,897 255 117.44% YoY % 1,306.09% 116.27% -751.05% 107.50% -28.02% -7,510.59% - Horiz. % 10,592.55% 753.33% -4,631.37% 711.37% -9,487.06% -7,410.59% 100.00%
NP to SH 27,011 1,921 -11,810 1,814 -24,192 -18,897 255 117.44% YoY % 1,306.09% 116.27% -751.05% 107.50% -28.02% -7,510.59% - Horiz. % 10,592.55% 753.33% -4,631.37% 711.37% -9,487.06% -7,410.59% 100.00%
Tax Rate 24.77 % 26.45 % - % 13.29 % - % - % 74.65 % -16.79% YoY % -6.35% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 33.18% 35.43% 0.00% 17.80% 0.00% 0.00% 100.00%
Total Cost 261,986 189,839 172,548 175,555 176,267 198,656 158,222 8.76% YoY % 38.00% 10.02% -1.71% -0.40% -11.27% 25.56% - Horiz. % 165.58% 119.98% 109.05% 110.95% 111.40% 125.56% 100.00%
Net Worth 387,949 360,982 380,402 410,662 320,992 421,602 455,139 -2.63% YoY % 7.47% -5.11% -7.37% 27.94% -23.86% -7.37% - Horiz. % 85.24% 79.31% 83.58% 90.23% 70.53% 92.63% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - 9,581 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 3,757.60 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 387,949 360,982 380,402 410,662 320,992 421,602 455,139 -2.63% YoY % 7.47% -5.11% -7.37% 27.94% -23.86% -7.37% - Horiz. % 85.24% 79.31% 83.58% 90.23% 70.53% 92.63% 100.00%
NOSH 503,830 501,365 500,530 494,774 479,093 479,093 479,093 0.84% YoY % 0.49% 0.17% 1.16% 3.27% 0.00% 0.00% - Horiz. % 105.16% 104.65% 104.47% 103.27% 100.00% 100.00% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 9.35 % 1.00 % -7.35 % 1.02 % -15.91 % -10.51 % 0.16 % 96.93% YoY % 835.00% 113.61% -820.59% 106.41% -51.38% -6,668.75% - Horiz. % 5,843.75% 625.00% -4,593.75% 637.50% -9,943.75% -6,568.75% 100.00%
ROE 6.96 % 0.53 % -3.10 % 0.44 % -7.54 % -4.48 % 0.06 % 120.76% YoY % 1,213.21% 117.10% -804.55% 105.84% -68.30% -7,566.67% - Horiz. % 11,600.00% 883.33% -5,166.67% 733.33% -12,566.67% -7,466.67% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 57.36 38.25 32.11 35.85 31.74 37.52 33.08 9.60% YoY % 49.96% 19.12% -10.43% 12.95% -15.41% 13.42% - Horiz. % 173.40% 115.63% 97.07% 108.37% 95.95% 113.42% 100.00%
EPS 5.36 0.38 -2.36 0.37 -5.05 -3.94 0.05 117.88% YoY % 1,310.53% 116.10% -737.84% 107.33% -28.17% -7,980.00% - Horiz. % 10,720.00% 760.00% -4,720.00% 740.00% -10,100.00% -7,880.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.7700 0.7200 0.7600 0.8300 0.6700 0.8800 0.9500 -3.44% YoY % 6.94% -5.26% -8.43% 23.88% -23.86% -7.37% - Horiz. % 81.05% 75.79% 80.00% 87.37% 70.53% 92.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 628,099 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 46.01 30.53 25.59 28.24 24.21 28.62 25.23 10.53% YoY % 50.70% 19.30% -9.38% 16.65% -15.41% 13.44% - Horiz. % 182.36% 121.01% 101.43% 111.93% 95.96% 113.44% 100.00%
EPS 4.30 0.31 -1.88 0.29 -3.85 -3.01 0.04 117.98% YoY % 1,287.10% 116.49% -748.28% 107.53% -27.91% -7,625.00% - Horiz. % 10,750.00% 775.00% -4,700.00% 725.00% -9,625.00% -7,525.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.53 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.6177 0.5747 0.6056 0.6538 0.5111 0.6712 0.7246 -2.62% YoY % 7.48% -5.10% -7.37% 27.92% -23.85% -7.37% - Horiz. % 85.25% 79.31% 83.58% 90.23% 70.54% 92.63% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.9800 1.1300 1.1200 1.0300 0.7400 1.7000 2.7500 -
P/RPS 1.71 2.95 3.49 2.87 2.33 4.53 8.31 -23.15% YoY % -42.03% -15.47% 21.60% 23.18% -48.57% -45.49% - Horiz. % 20.58% 35.50% 42.00% 34.54% 28.04% 54.51% 100.00%
P/EPS 18.28 294.92 -47.47 280.94 -14.65 -43.10 5,166.70 -60.95% YoY % -93.80% 721.28% -116.90% 2,017.68% 66.01% -100.83% - Horiz. % 0.35% 5.71% -0.92% 5.44% -0.28% -0.83% 100.00%
EY 5.47 0.34 -2.11 0.36 -6.82 -2.32 0.02 154.67% YoY % 1,508.82% 116.11% -686.11% 105.28% -193.97% -11,700.00% - Horiz. % 27,350.00% 1,700.00% -10,550.00% 1,800.00% -34,100.00% -11,600.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.73 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.27 1.57 1.47 1.24 1.10 1.93 2.89 -12.80% YoY % -19.11% 6.80% 18.55% 12.73% -43.01% -33.22% - Horiz. % 43.94% 54.33% 50.87% 42.91% 38.06% 66.78% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 16/05/23 30/05/22 - - 30/05/19 30/04/18 27/04/17 -
Price 0.9600 1.0800 1.0800 1.2400 1.0000 1.6500 2.7300 -
P/RPS 1.67 2.82 3.36 3.46 3.15 4.40 8.25 -23.36% YoY % -40.78% -16.07% -2.89% 9.84% -28.41% -46.67% - Horiz. % 20.24% 34.18% 40.73% 41.94% 38.18% 53.33% 100.00%
P/EPS 17.91 281.87 -45.77 338.21 -19.80 -41.83 5,129.12 -61.03% YoY % -93.65% 715.84% -113.53% 1,808.13% 52.67% -100.82% - Horiz. % 0.35% 5.50% -0.89% 6.59% -0.39% -0.82% 100.00%
EY 5.58 0.35 -2.18 0.30 -5.05 -2.39 0.02 155.51% YoY % 1,494.29% 116.06% -826.67% 105.94% -111.30% -12,050.00% - Horiz. % 27,900.00% 1,750.00% -10,900.00% 1,500.00% -25,250.00% -11,950.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.73 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.25 1.50 1.42 1.49 1.49 1.88 2.87 -12.93% YoY % -16.67% 5.63% -4.70% 0.00% -20.74% -34.49% - Horiz. % 43.55% 52.26% 49.48% 51.92% 51.92% 65.51% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment