25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

Humm Group Ltd
Buy, Hold or Sell?

Let's analyze Humm Group Ltd together

I guess you are interested in Humm Group Ltd. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Humm Group Ltd. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about Humm Group Ltd

I send you an email if I find something interesting about Humm Group Ltd.

1. Quick Overview

1.1. Quick analysis of Humm Group Ltd (30 sec.)










1.2. What can you expect buying and holding a share of Humm Group Ltd? (30 sec.)

How much money do you get?

How much money do you get?
A$0.02
When do you have the money?
1 year
How often do you get paid?
97.5%

What is your share worth?

Current worth
A$1.05
Expected worth in 1 year
A$0.86
How sure are you?
65.0%

+ What do you gain per year?

Total Gains per Share
A$-0.16
Return On Investment
-19.8%

For what price can you sell your share?

Current Price per Share
A$0.80
Expected price per share
A$0.62 - A$0.815
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Humm Group Ltd (5 min.)




Live pricePrice per Share (EOD)
A$0.80
Intrinsic Value Per Share
A$-24.47 - A$-12.20
Total Value Per Share
A$-23.42 - A$-11.15

2.2. Growth of Humm Group Ltd (5 min.)




Is Humm Group Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$355.4m$687.9m-$69.6m-11.3%

How much money is Humm Group Ltd making?

Current yearPrevious yearGrowGrow %
Making money$163.1m$346.7k$162.8m99.8%
Net Profit Margin78.3%-0.2%--

How much money comes from the company's main activities?

2.3. Financial Health of Humm Group Ltd (5 min.)




2.4. Comparing to competitors in the Credit Services industry (5 min.)




  Industry Rankings (Credit Services)  


Richest
#105 / 246

Most Revenue
#101 / 246

Most Profit
#32 / 246
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Humm Group Ltd?

Welcome investor! Humm Group Ltd's management wants to use your money to grow the business. In return you get a share of Humm Group Ltd.

First you should know what it really means to hold a share of Humm Group Ltd. And how you can make/lose money.

Speculation

The Price per Share of Humm Group Ltd is A$0.8. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Humm Group Ltd.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Humm Group Ltd, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is A$1.05. Based on the TTM, the Book Value Change Per Share is A$-0.05 per quarter. Based on the YOY, the Book Value Change Per Share is A$0.02 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is A$0.01 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Humm Group Ltd.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 A$% of Price per ShareA$% of Price per ShareA$% of Price per ShareA$% of Price per ShareA$% of Price per Share
Usd Eps0.6379.3%0.3341.1%0.00-0.1%0.067.4%0.045.1%
Usd Book Value Change Per Share-1.29-160.7%-0.03-4.0%0.011.7%-0.01-0.9%0.000.6%
Usd Dividend Per Share0.011.0%0.010.7%0.010.9%0.011.2%0.011.5%
Usd Total Gains Per Share-1.28-159.7%-0.03-3.3%0.022.6%0.000.3%0.022.1%
Usd Price Per Share0.27-0.31-0.33-0.57-1.01-
Price to Earnings Ratio0.11-0.67-3.67-0.15-7.67-
Price-to-Total Gains Ratio-0.21-0.24--0.24-13.26-30.96-
Price to Book Ratio0.39-0.33-0.34-0.62-1.08-
Price-to-Total Gains Ratio-0.21-0.24--0.24-13.26-30.96-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.54128
Number of shares1847
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.010.01
Usd Book Value Change Per Share-0.03-0.01
Usd Total Gains Per Share-0.030.00
Gains per Quarter (1847 shares)-49.394.96
Gains per Year (1847 shares)-197.5719.82
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
142-239-20870-5110
283-479-406141-10130
3125-718-604211-15250
4167-957-802282-20370
5209-1196-1000352-25390
6250-1436-1198423-304110
7292-1675-1396493-355130
8334-1914-1594564-405150
9375-2154-1792634-456170
10417-2393-1990705-507190

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share3.01.00.075.0%5.07.00.041.7%11.09.00.055.0%29.011.00.072.5%37.011.00.077.1%
Book Value Change Per Share2.02.00.050.0%6.06.00.050.0%10.010.00.050.0%16.016.08.040.0%18.019.011.037.5%
Dividend per Share3.00.01.075.0%11.00.01.091.7%19.00.01.095.0%39.00.01.097.5%47.00.01.097.9%
Total Gains per Share2.02.00.050.0%6.06.00.050.0%11.09.00.055.0%26.014.00.065.0%32.016.00.066.7%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Humm Group Ltd compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---1.900-0.048-97%0.020-9395%-0.010-99%0.007-28494%
Book Value Per Share--1.0511.622-35%1.950-46%1.535-32%1.546-32%
Current Ratio--1.0750.269+300%2.871-63%8.378-87%9.171-88%
Debt To Asset Ratio--0.9030.829+9%0.778+16%0.798+13%0.731+23%
Debt To Equity Ratio--9.3118.060+16%5.651+65%5.244+78%4.122+126%
Dividend Per Share--0.0120.008+44%0.010+17%0.014-15%0.018-32%
Eps--0.9380.486+93%-0.001+100%0.087+977%0.060+1465%
Free Cash Flow Per Share---0.567-0.513-10%-0.643+13%-0.311-45%-0.120-79%
Free Cash Flow To Equity Per Share---0.222-0.035-84%0.042-633%0.028-902%0.078-383%
Gross Profit Margin--1.0001.146-13%0.712+41%1.014-1%0.953+5%
Intrinsic Value_10Y_max---12.204--------
Intrinsic Value_10Y_min---24.466--------
Intrinsic Value_1Y_max---0.589--------
Intrinsic Value_1Y_min---2.166--------
Intrinsic Value_3Y_max---2.254--------
Intrinsic Value_3Y_min---6.793--------
Intrinsic Value_5Y_max---4.500--------
Intrinsic Value_5Y_min---11.699--------
Market Cap393096806.400+49%202405599.360246283453.960-18%260554617.103-22%428836397.937-53%741466427.432-73%
Net Profit Margin--1.4620.783+87%-0.002+100%0.102+1329%0.155+844%
Operating Margin---0.0410.012-451%0.183-122%0.103-140%0.196-121%
Operating Ratio--0.1090.586-81%0.675-84%0.723-85%0.741-85%
Pb Ratio0.761+49%0.3850.333+16%0.343+12%0.618-38%1.076-64%
Pe Ratio0.213+49%0.1080.669-84%3.667-97%0.148-27%7.666-99%
Price Per Share0.800+49%0.4050.460-12%0.481-16%0.850-52%1.498-73%
Price To Free Cash Flow Ratio-0.353-98%-0.178-0.289+62%-0.217+21%1.122-116%4.931-104%
Price To Total Gains Ratio-0.424-98%-0.2150.237-191%-0.240+12%13.259-102%30.964-101%
Quick Ratio--0.5330.133+300%33.867-98%119.721-100%64.841-99%
Return On Assets--0.0870.045+91%0.000+47645%0.007+1096%0.007+1179%
Return On Equity--0.8920.461+94%0.001+88243%0.078+1036%0.053+1597%
Total Gains Per Share---1.888-0.040-98%0.031-6242%0.004-47714%0.024-7853%
Usd Book Value--355417980.000618310910.000-43%687933050.000-48%536621609.000-34%527030804.017-33%
Usd Book Value Change Per Share---1.286-0.032-97%0.014-9395%-0.007-99%0.005-28494%
Usd Book Value Per Share--0.7111.098-35%1.320-46%1.039-32%1.046-32%
Usd Dividend Per Share--0.0080.006+44%0.007+17%0.010-15%0.012-32%
Usd Eps--0.6340.329+93%-0.001+100%0.059+977%0.041+1465%
Usd Free Cash Flow---191816100.000-176973187.500-8%-228530107.500+19%-108460671.500-43%-42490480.034-78%
Usd Free Cash Flow Per Share---0.384-0.347-10%-0.435+13%-0.211-45%-0.081-79%
Usd Free Cash Flow To Equity Per Share---0.150-0.024-84%0.028-633%0.019-902%0.053-383%
Usd Market Cap265969299.210+49%136947628.527166635384.949-18%176291253.932-22%290150706.844-53%501676184.800-73%
Usd Price Per Share0.541+49%0.2740.311-12%0.326-16%0.575-52%1.013-73%
Usd Profit--317057150.428163153294.200+94%346757.500+91335%28068683.272+1030%18895712.636+1578%
Usd Revenue--216917960.000125365522.500+73%107308760.000+102%106831757.000+103%78880565.250+175%
Usd Total Gains Per Share---1.277-0.027-98%0.021-6242%0.003-47714%0.016-7853%
 EOD+4 -4MRQTTM+14 -22YOY+17 -195Y+12 -2410Y+13 -23

3.3 Fundamental Score

Let's check the fundamental score of Humm Group Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-150.213
Price to Book Ratio (EOD)Between0-10.761
Net Profit Margin (MRQ)Greater than01.462
Operating Margin (MRQ)Greater than0-0.041
Quick Ratio (MRQ)Greater than10.533
Current Ratio (MRQ)Greater than11.075
Debt to Asset Ratio (MRQ)Less than10.903
Debt to Equity Ratio (MRQ)Less than19.311
Return on Equity (MRQ)Greater than0.150.892
Return on Assets (MRQ)Greater than0.050.087
Total7/10 (70.0%)

3.4 Technical Score

Let's check the technical score of Humm Group Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5073.520
Ma 20Greater thanMa 500.744
Ma 50Greater thanMa 1000.584
Ma 100Greater thanMa 2000.505
OpenGreater thanClose0.800
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About Humm Group Ltd

Humm Group Limited provides various financial products and services in Australia, New Zealand, Ireland, the United Kingdom, and Canada. The company operates through four segments: Point of Sale Payment Plans (PosPP), New Zealand Cards, Australia Cards, and Commercial. It offers long term interest free finance and everyday spend solutions under the humm90 brand; Q Mastercard, an interest free credit card; and FlexiCommercial, a business financing solution, which includes leasing and chattel mortgages for small and medium businesses. The company was formerly known as FlexiGroup Limited and changed its name to Humm Group Limited in November 2020. Humm Group Limited was founded in 1988 and is headquartered in Sydney, Australia.

Fundamental data was last updated by Penke on 2024-09-05 02:30:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is very efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is very efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is unable to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is just able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
Based on the earnings, the company is cheap.
Based on how much money comes from the company's main activities, the company is expensive.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Humm Group Ltd earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Humm Group Ltd to the Credit Services industry mean.
  • A Net Profit Margin of 146.2% means that $1.46 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Humm Group Ltd:

  • The MRQ is 146.2%. The company is making a huge profit. +2
  • The TTM is 78.3%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ146.2%TTM78.3%+67.9%
TTM78.3%YOY-0.2%+78.5%
TTM78.3%5Y10.2%+68.1%
5Y10.2%10Y15.5%-5.3%
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ146.2%11.6%+134.6%
TTM78.3%12.3%+66.0%
YOY-0.2%15.5%-15.7%
5Y10.2%15.6%-5.4%
10Y15.5%15.5%0.0%
4.3.1.2. Return on Assets

Shows how efficient Humm Group Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Humm Group Ltd to the Credit Services industry mean.
  • 8.7% Return on Assets means that Humm Group Ltd generated $0.09 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Humm Group Ltd:

  • The MRQ is 8.7%. Using its assets, the company is efficient in making profit. +1
  • The TTM is 4.5%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ8.7%TTM4.5%+4.1%
TTM4.5%YOY0.0%+4.5%
TTM4.5%5Y0.7%+3.8%
5Y0.7%10Y0.7%+0.0%
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ8.7%0.8%+7.9%
TTM4.5%0.9%+3.6%
YOY0.0%0.8%-0.8%
5Y0.7%0.9%-0.2%
10Y0.7%0.8%-0.1%
4.3.1.3. Return on Equity

Shows how efficient Humm Group Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Humm Group Ltd to the Credit Services industry mean.
  • 89.2% Return on Equity means Humm Group Ltd generated $0.89 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Humm Group Ltd:

  • The MRQ is 89.2%. Using its investors money, the company is very efficient in making profit. +2
  • The TTM is 46.1%. Using its investors money, the company is very efficient in making profit. +2
Trends
Current periodCompared to+/- 
MRQ89.2%TTM46.1%+43.1%
TTM46.1%YOY0.1%+46.0%
TTM46.1%5Y7.8%+38.2%
5Y7.8%10Y5.3%+2.6%
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ89.2%2.6%+86.6%
TTM46.1%3.1%+43.0%
YOY0.1%3.6%-3.5%
5Y7.8%3.1%+4.7%
10Y5.3%3.4%+1.9%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Humm Group Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Humm Group Ltd is operating .

  • Measures how much profit Humm Group Ltd makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Humm Group Ltd to the Credit Services industry mean.
  • An Operating Margin of -4.1% means the company generated $-0.04  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Humm Group Ltd:

  • The MRQ is -4.1%. The company is operating very inefficient. -2
  • The TTM is 1.2%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ-4.1%TTM1.2%-5.3%
TTM1.2%YOY18.3%-17.1%
TTM1.2%5Y10.3%-9.1%
5Y10.3%10Y19.6%-9.3%
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-4.1%17.0%-21.1%
TTM1.2%15.1%-13.9%
YOY18.3%21.1%-2.8%
5Y10.3%14.6%-4.3%
10Y19.6%22.6%-3.0%
4.3.2.2. Operating Ratio

Measures how efficient Humm Group Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Credit Services industry mean).
  • An Operation Ratio of 0.11 means that the operating costs are $0.11 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Humm Group Ltd:

  • The MRQ is 0.109. The company is very efficient in keeping operating costs low. +2
  • The TTM is 0.586. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.109TTM0.586-0.477
TTM0.586YOY0.675-0.089
TTM0.5865Y0.723-0.137
5Y0.72310Y0.741-0.018
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1090.846-0.737
TTM0.5860.792-0.206
YOY0.6750.817-0.142
5Y0.7230.751-0.028
10Y0.7410.754-0.013
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Humm Group Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Humm Group Ltd is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Credit Services industry mean).
  • A Current Ratio of 1.08 means the company has $1.08 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Humm Group Ltd:

  • The MRQ is 1.075. The company is just able to pay all its short-term debts.
  • The TTM is 0.269. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ1.075TTM0.269+0.806
TTM0.269YOY2.871-2.602
TTM0.2695Y8.378-8.109
5Y8.37810Y9.171-0.793
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0752.281-1.206
TTM0.2692.934-2.665
YOY2.8713.165-0.294
5Y8.3784.230+4.148
10Y9.1714.754+4.417
4.4.3.2. Quick Ratio

Measures if Humm Group Ltd is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Humm Group Ltd to the Credit Services industry mean.
  • A Quick Ratio of 0.53 means the company can pay off $0.53 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Humm Group Ltd:

  • The MRQ is 0.533. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.133. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.533TTM0.133+0.400
TTM0.133YOY33.867-33.734
TTM0.1335Y119.721-119.587
5Y119.72110Y64.841+54.879
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5331.363-0.830
TTM0.1332.045-1.912
YOY33.8672.243+31.624
5Y119.7213.749+115.972
10Y64.8413.900+60.941
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Humm Group Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Humm Group Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Humm Group Ltd to Credit Services industry mean.
  • A Debt to Asset Ratio of 0.90 means that Humm Group Ltd assets are financed with 90.3% credit (debt) and the remaining percentage (100% - 90.3%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Humm Group Ltd:

  • The MRQ is 0.903. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.829. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.903TTM0.829+0.074
TTM0.829YOY0.778+0.051
TTM0.8295Y0.798+0.031
5Y0.79810Y0.731+0.067
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9030.730+0.173
TTM0.8290.711+0.118
YOY0.7780.698+0.080
5Y0.7980.704+0.094
10Y0.7310.689+0.042
4.5.4.2. Debt to Equity Ratio

Measures if Humm Group Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Humm Group Ltd to the Credit Services industry mean.
  • A Debt to Equity ratio of 931.1% means that company has $9.31 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Humm Group Ltd:

  • The MRQ is 9.311. The company is unable to pay all its debts with equity. -1
  • The TTM is 8.060. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ9.311TTM8.060+1.251
TTM8.060YOY5.651+2.409
TTM8.0605Y5.244+2.816
5Y5.24410Y4.122+1.122
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ9.3112.486+6.825
TTM8.0602.517+5.543
YOY5.6512.308+3.343
5Y5.2442.422+2.822
10Y4.1222.501+1.621
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Humm Group Ltd generates.

  • Above 15 is considered overpriced but always compare Humm Group Ltd to the Credit Services industry mean.
  • A PE ratio of 0.11 means the investor is paying $0.11 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Humm Group Ltd:

  • The EOD is 0.213. Based on the earnings, the company is cheap. +2
  • The MRQ is 0.108. Based on the earnings, the company is cheap. +2
  • The TTM is 0.669. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.213MRQ0.108+0.105
MRQ0.108TTM0.669-0.561
TTM0.669YOY3.667-2.998
TTM0.6695Y0.148+0.521
5Y0.14810Y7.666-7.518
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
EOD0.2139.177-8.964
MRQ0.1088.981-8.873
TTM0.6698.662-7.993
YOY3.6677.406-3.739
5Y0.1489.548-9.400
10Y7.66611.800-4.134
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Humm Group Ltd:

  • The EOD is -0.353. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -0.178. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -0.289. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-0.353MRQ-0.178-0.174
MRQ-0.178TTM-0.289+0.111
TTM-0.289YOY-0.217-0.073
TTM-0.2895Y1.122-1.411
5Y1.12210Y4.931-3.809
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
EOD-0.3531.319-1.672
MRQ-0.1781.244-1.422
TTM-0.2891.562-1.851
YOY-0.217-0.002-0.215
5Y1.1220.775+0.347
10Y4.9310.219+4.712
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of Humm Group Ltd is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Credit Services industry mean).
  • A PB ratio of 0.39 means the investor is paying $0.39 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Humm Group Ltd:

  • The EOD is 0.761. Based on the equity, the company is cheap. +2
  • The MRQ is 0.385. Based on the equity, the company is cheap. +2
  • The TTM is 0.333. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.761MRQ0.385+0.376
MRQ0.385TTM0.333+0.053
TTM0.333YOY0.343-0.011
TTM0.3335Y0.618-0.286
5Y0.61810Y1.076-0.457
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
EOD0.7610.915-0.154
MRQ0.3850.901-0.516
TTM0.3330.928-0.595
YOY0.3430.935-0.592
5Y0.6181.158-0.540
10Y1.0761.306-0.230
4.6.2. Total Gains per Share

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Humm Group Ltd.

3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

Balance Sheet of 2024-06-30. Currency in AUD. All numbers in thousands.

Summary
Total Assets5,416,200
Total Liabilities4,890,900
Total Stockholder Equity525,300
 As reported
Total Liabilities 4,890,900
Total Stockholder Equity+ 525,300
Total Assets = 5,416,200

Assets

Total Assets5,416,200
Total Current Assets5,198,500
Long-term Assets217,700
Total Current Assets
Cash And Cash Equivalents 281,200
Net Receivables 2,295,300
Total Current Assets  (as reported)5,198,500
Total Current Assets  (calculated)2,576,500
+/- 2,622,000
Long-term Assets
Property Plant Equipment 9,100
Goodwill 90,600
Intangible Assets 41,000
Long-term Assets  (as reported)217,700
Long-term Assets  (calculated)140,700
+/- 77,000

Liabilities & Shareholders' Equity

Total Current Liabilities4,834,700
Long-term Liabilities2,600
Total Stockholder Equity525,300
Total Current Liabilities
Short-term Debt 1,203,000
Short Long Term Debt 4,707,800
Accounts payable 60,000
Other Current Liabilities 12,000
Total Current Liabilities  (as reported)4,834,700
Total Current Liabilities  (calculated)5,982,800
+/- 1,148,100
Long-term Liabilities
Long-term Liabilities  (as reported)2,600
Long-term Liabilities  (calculated)0
+/- 2,600
Total Stockholder Equity
Common Stock445,500
Retained Earnings 49,800
Accumulated Other Comprehensive Income 32,500
Other Stockholders Equity -2,500
Total Stockholder Equity (as reported)525,300
Total Stockholder Equity (calculated)525,300
+/-0
Other
Capital Stock499,100
Cash and Short Term Investments 281,200
Common Stock Shares Outstanding 499,767
Current Deferred Revenue3,559,700
Liabilities and Stockholders Equity 5,416,200
Net Debt 4,490,700
Net Invested Capital 5,286,700
Net Working Capital 363,800
Property Plant and Equipment Gross 9,100
Short Long Term Debt Total 4,771,900



5.2. Balance Sheets Structured

Currency in AUD. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302011-06-302010-06-302009-06-302008-06-30
> Total Assets 
636,289
724,426
823,454
902,457
1,142,138
1,251,595
1,251,595
1,455,162
1,455,162
1,514,626
1,514,626
1,624,500
1,636,625
1,682,000
1,682,000
1,786,200
1,786,200
1,823,000
1,823,000
2,679,600
2,679,600
2,787,800
2,787,800
2,785,900
2,785,900
2,730,300
2,730,300
2,838,300
2,854,200
2,994,600
2,994,600
3,117,300
3,108,900
3,305,300
3,305,300
3,038,300
3,046,400
3,077,500
3,077,500
3,300,000
3,299,400
3,431,800
3,431,800
3,766,700
3,766,700
4,238,800
4,238,800
4,768,800
4,768,800
5,215,800
5,215,800
5,416,200
5,416,200
5,416,2005,416,2005,215,8005,215,8004,768,8004,768,8004,238,8004,238,8003,766,7003,766,7003,431,8003,431,8003,299,4003,300,0003,077,5003,077,5003,046,4003,038,3003,305,3003,305,3003,108,9003,117,3002,994,6002,994,6002,854,2002,838,3002,730,3002,730,3002,785,9002,785,9002,787,8002,787,8002,679,6002,679,6001,823,0001,823,0001,786,2001,786,2001,682,0001,682,0001,636,6251,624,5001,514,6261,514,6261,455,1621,455,1621,251,5951,251,5951,142,138902,457823,454724,426636,289
   > Total Current Assets 
301,153
374,584
454,722
461,429
580,765
83,916
83,916
122,750
837,200
118,907
118,907
106,600
909,672
119,700
119,700
130,300
1,007,400
137,200
137,200
174,400
1,439,500
186,500
186,500
167,300
2,341,700
133,800
133,800
125,300
2,509,000
117,500
117,500
143,100
1,807,800
168,200
168,200
157,500
2,613,700
175,100
175,100
218,200
2,880,800
272,100
272,100
3,515,800
3,515,800
248,600
248,600
336,100
4,567,900
390,600
390,600
125,100
5,198,500
5,198,500125,100390,600390,6004,567,900336,100248,600248,6003,515,8003,515,800272,100272,1002,880,800218,200175,100175,1002,613,700157,500168,200168,2001,807,800143,100117,500117,5002,509,000125,300133,800133,8002,341,700167,300186,500186,5001,439,500174,400137,200137,2001,007,400130,300119,700119,700909,672106,600118,907118,907837,200122,75083,91683,916580,765461,429454,722374,584301,153
       Cash And Cash Equivalents 
59,426
52,583
74,844
55,994
63,207
83,916
83,916
122,750
122,750
118,907
118,907
106,600
106,608
119,700
119,700
130,300
130,300
137,200
137,200
174,400
174,400
186,500
186,500
167,300
167,300
133,800
133,800
125,300
125,300
117,500
117,500
143,100
143,100
168,200
168,200
157,500
157,500
175,100
175,100
218,200
218,200
272,100
272,100
281,000
281,000
248,600
248,600
336,100
112,300
390,600
390,600
125,100
281,200
281,200125,100390,600390,600112,300336,100248,600248,600281,000281,000272,100272,100218,200218,200175,100175,100157,500157,500168,200168,200143,100143,100117,500117,500125,300125,300133,800133,800167,300167,300186,500186,500174,400174,400137,200137,200130,300130,300119,700119,700106,608106,600118,907118,907122,750122,75083,91683,91663,20755,99474,84452,58359,426
       Net Receivables 
238,836
316,982
359,722
405,177
517,040
0
0
0
713,941
0
0
0
800,229
0
0
0
872,900
0
0
0
1,248,000
0
0
0
2,165,900
0
0
0
2,368,100
0
-38,100
0
1,647,700
2,692,000
2,692,000
2,454,300
2,452,600
2,465,900
2,465,900
2,653,100
2,653,100
2,920,000
2,920,000
3,227,300
1,503,100
3,736,100
3,736,100
4,154,400
4,154,400
0
4,576,900
0
2,295,300
2,295,30004,576,90004,154,4004,154,4003,736,1003,736,1001,503,1003,227,3002,920,0002,920,0002,653,1002,653,1002,465,9002,465,9002,452,6002,454,3002,692,0002,692,0001,647,7000-38,10002,368,1000002,165,9000001,248,000000872,900000800,229000713,941000517,040405,177359,722316,982238,836
       Other Current Assets 
2,891
0
19,179
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
16,200
0
0
0
3,800
0
0
0
13,000
0
0
0
15,200
0
-2,860,200
0
1,700
0
-2,641,000
8,500
8,500
0
-3,192,100
5,400
-1,786,200
0
-3,984,700
8,900
8,900
0
-4,967,500
0
-2,576,500
-2,576,5000-4,967,50008,9008,900-3,984,7000-1,786,2005,400-3,192,10008,5008,500-2,641,00001,7000-2,860,200015,20000013,0000003,80000016,2000000000000000000019,17902,891
   > Long-term Assets 
335,136
349,842
368,732
441,028
561,373
112,894
112,894
1,332,412
617,962
1,395,719
1,395,719
1,517,900
726,953
1,562,300
1,562,300
1,655,900
778,800
1,685,800
1,685,800
2,505,200
1,240,100
2,601,300
2,601,300
2,618,600
444,200
2,596,500
2,596,500
2,713,000
345,200
2,877,100
2,877,100
2,974,200
1,301,100
3,137,100
3,137,100
2,880,800
432,700
2,902,400
2,902,400
3,081,800
418,600
3,159,700
3,159,700
250,900
250,900
3,990,200
3,990,200
4,432,700
254,700
4,825,200
4,825,200
5,291,100
217,700
217,7005,291,1004,825,2004,825,200254,7004,432,7003,990,2003,990,200250,900250,9003,159,7003,159,700418,6003,081,8002,902,4002,902,400432,7002,880,8003,137,1003,137,1001,301,1002,974,2002,877,1002,877,100345,2002,713,0002,596,5002,596,500444,2002,618,6002,601,3002,601,3001,240,1002,505,2001,685,8001,685,800778,8001,655,9001,562,3001,562,300726,9531,517,9001,395,7191,395,719617,9621,332,412112,894112,894561,373441,028368,732349,842335,136
       Property Plant Equipment 
3,880
4,192
3,682
3,385
5,082
4,664
4,664
4,314
4,314
4,033
4,033
6,100
6,078
6,300
6,300
5,200
5,200
5,000
5,000
6,100
6,100
6,500
6,500
8,400
8,400
11,300
11,300
8,300
8,300
8,100
8,100
8,700
8,700
22,100
22,100
19,900
19,900
17,500
17,500
21,100
21,100
19,300
19,300
16,700
16,700
15,100
15,100
13,500
13,500
10,400
10,400
9,100
9,100
9,1009,10010,40010,40013,50013,50015,10015,10016,70016,70019,30019,30021,10021,10017,50017,50019,90019,90022,10022,1008,7008,7008,1008,1008,3008,30011,30011,3008,4008,4006,5006,5006,1006,1005,0005,0005,2005,2006,3006,3006,0786,1004,0334,0334,3144,3144,6644,6645,0823,3853,6824,1923,880
       Goodwill 
50,159
79,876
79,876
79,876
88,737
87,989
87,989
100,936
100,936
100,691
100,691
134,100
134,090
136,000
136,000
150,400
150,400
153,100
153,100
298,900
298,900
321,600
321,600
321,400
321,400
236,900
236,900
236,500
236,500
243,300
243,300
244,300
244,300
245,200
245,200
239,900
239,900
240,600
240,600
0
239,200
105,900
105,900
84,800
84,800
0
87,800
86,400
86,400
87,300
87,300
90,600
90,600
90,60090,60087,30087,30086,40086,40087,800084,80084,800105,900105,900239,2000240,600240,600239,900239,900245,200245,200244,300244,300243,300243,300236,500236,500236,900236,900321,400321,400321,600321,600298,900298,900153,100153,100150,400150,400136,000136,000134,090134,100100,691100,691100,936100,93687,98987,98988,73779,87679,87679,87650,159
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
14,300
0
0
0
1,100
0
0
0
300
0
0
0
0
0
0
0
0
000000003000001,10000014,300000000000000000000000000000000000000
       Intangible Assets 
8,053
14,453
14,851
17,492
20,198
20,241
20,241
21,558
21,558
23,588
23,588
27,700
27,680
36,300
36,300
44,600
44,600
54,700
54,700
100,800
100,800
107,100
107,100
114,400
114,400
95,600
95,600
100,400
100,400
107,600
107,600
102,000
102,000
105,800
105,800
102,300
113,700
120,000
120,000
350,100
110,900
61,100
61,100
45,400
133,600
131,700
131,700
47,200
133,600
41,800
41,800
41,000
41,000
41,00041,00041,80041,800133,60047,200131,700131,700133,60045,40061,10061,100110,900350,100120,000120,000113,700102,300105,800105,800102,000102,000107,600107,600100,400100,40095,60095,600114,400114,400107,100107,100100,800100,80054,70054,70044,60044,60036,30036,30027,68027,70023,58823,58821,55821,55820,24120,24120,19817,49214,85114,4538,053
       Long-term Assets Other 
266,861
243,965
261,522
331,856
437,887
-112,894
-112,894
1,205,604
478,836
1,267,407
1,267,407
1,350,000
547,049
1,383,700
1,383,700
1,455,700
578,600
1,473,000
1,473,000
2,099,400
834,300
2,166,100
2,166,100
2,174,400
0
2,252,700
2,252,700
2,367,800
0
2,518,100
2,518,100
2,619,200
920,100
2,764,000
2,693,900
2,518,700
0
2,524,300
2,466,900
2,710,600
0
2,973,400
2,921,500
66,000
-89,800
3,843,400
3,738,500
4,285,600
0
4,685,700
4,605,600
5,150,400
-4,984,400
-4,984,4005,150,4004,605,6004,685,70004,285,6003,738,5003,843,400-89,80066,0002,921,5002,973,40002,710,6002,466,9002,524,30002,518,7002,693,9002,764,000920,1002,619,2002,518,1002,518,10002,367,8002,252,7002,252,70002,174,4002,166,1002,166,100834,3002,099,4001,473,0001,473,000578,6001,455,7001,383,7001,383,700547,0491,350,0001,267,4071,267,407478,8361,205,604-112,894-112,894437,887331,856261,522243,965266,861
> Total Liabilities 
537,644
605,347
617,826
669,281
871,385
369,283
369,283
1,090,577
1,090,577
494,402
494,402
1,239,500
1,251,676
459,900
459,900
1,375,700
1,375,700
408,600
408,600
2,067,200
2,067,200
0
0
2,114,100
2,114,100
2,052,300
2,052,300
2,221,800
2,226,600
2,314,900
2,314,900
2,501,200
2,492,800
2,530,400
2,721,100
2,459,900
2,459,900
2,214,600
2,333,800
2,540,900
2,540,300
2,699,300
2,875,000
3,139,000
3,192,600
3,493,500
3,655,100
2,656,900
4,142,700
4,514,900
4,694,800
3,508,000
4,890,900
4,890,9003,508,0004,694,8004,514,9004,142,7002,656,9003,655,1003,493,5003,192,6003,139,0002,875,0002,699,3002,540,3002,540,9002,333,8002,214,6002,459,9002,459,9002,721,1002,530,4002,492,8002,501,2002,314,9002,314,9002,226,6002,221,8002,052,3002,052,3002,114,1002,114,100002,067,2002,067,200408,600408,6001,375,7001,375,700459,900459,9001,251,6761,239,500494,402494,4021,090,5771,090,577369,283369,283871,385669,281617,826605,347537,644
   > Total Current Liabilities 
244,161
313,856
336,997
369,319
540,190
0
0
3,449
633,993
0
0
4,200
747,273
0
0
4,000
829,900
0
0
3,500
1,088,200
0
0
3,800
1,257,300
0
0
3,800
1,408,400
0
0
4,400
1,533,400
58,400
3,600
4,300
1,400,500
82,900
82,900
4,500
813,100
64,700
64,700
3,137,500
3,137,500
61,600
61,600
1,436,600
1,436,600
0
0
0
4,834,700
4,834,7000001,436,6001,436,60061,60061,6003,137,5003,137,50064,70064,700813,1004,50082,90082,9001,400,5004,3003,60058,4001,533,4004,400001,408,4003,800001,257,3003,800001,088,2003,50000829,9004,00000747,2734,20000633,9933,44900540,190369,319336,997313,856244,161
       Short-term Debt 
209,788
276,984
292,847
324,494
483,131
0
0
0
581,993
0
0
0
680,425
0
0
0
774,600
0
0
0
1,017,600
0
0
0
1,200,000
0
0
0
1,327,000
0
0
0
1,438,000
0
3,600
0
1,252,200
0
0
0
702,600
0
0
3,041,500
803,400
0
0
0
0
0
0
0
1,203,000
1,203,0000000000803,4003,041,50000702,6000001,252,20003,60001,438,0000001,327,0000001,200,0000001,017,600000774,600000680,425000581,993000483,131324,494292,847276,984209,788
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,235,700
0
0
0
684,000
0
0
0
3,025,500
0
0
0
4,016,200
0
0
0
4,707,800
4,707,8000004,016,2000003,025,500000684,0000001,235,700000000000000000000000000000000000000
       Accounts payable 
10,570
31,487
33,998
25,515
37,147
0
0
0
35,314
0
0
0
44,333
0
0
0
35,600
0
0
0
48,600
0
0
0
50,300
0
0
0
51,700
0
0
0
59,700
46,400
46,400
67,300
67,300
50,800
50,800
56,200
56,200
54,000
54,000
51,800
51,800
47,000
47,000
59,100
59,100
0
0
0
60,000
60,00000059,10059,10047,00047,00051,80051,80054,00054,00056,20056,20050,80050,80067,30067,30046,40046,40059,70000051,70000050,30000048,60000035,60000044,33300035,31400037,14725,51533,99831,48710,570
       Other Current Liabilities 
23,803
5,385
10,152
19,310
1,805
0
0
0
16,686
0
0
0
13,865
0
0
0
13,800
0
0
0
13,800
0
0
0
7,000
0
0
0
2,400
0
0
0
35,700
12,000
-3,600
22,300
7,500
32,100
-9,200
14,200
7,800
10,700
-9,100
11,500
2,270,800
14,600
-14,600
15,200
15,200
0
-10,600
0
12,000
12,0000-10,600015,20015,200-14,60014,6002,270,80011,500-9,10010,7007,80014,200-9,20032,1007,50022,300-3,60012,00035,7000002,4000007,00000013,80000013,80000013,86500016,6860001,80519,31010,1525,38523,803
   > Long-term Liabilities 
293,483
291,491
280,829
299,962
331,195
369,283
369,283
1,087,128
456,584
494,402
494,402
1,235,300
504,403
459,900
459,900
1,371,700
545,800
408,600
408,600
2,063,700
979,000
0
0
2,110,300
856,800
2,052,300
2,052,300
2,218,000
818,200
2,314,900
2,314,900
2,496,800
959,400
2,530,400
2,530,400
2,455,600
1,059,400
2,214,600
2,333,800
2,536,400
1,727,200
2,699,300
2,875,000
1,500
1,500
3,493,500
3,655,100
2,656,900
3,400
4,514,900
4,694,800
3,508,000
2,600
2,6003,508,0004,694,8004,514,9003,4002,656,9003,655,1003,493,5001,5001,5002,875,0002,699,3001,727,2002,536,4002,333,8002,214,6001,059,4002,455,6002,530,4002,530,400959,4002,496,8002,314,9002,314,900818,2002,218,0002,052,3002,052,300856,8002,110,30000979,0002,063,700408,600408,600545,8001,371,700459,900459,900504,4031,235,300494,402494,402456,5841,087,128369,283369,283331,195299,962280,829291,491293,483
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,124,700
0
2,309,400
0
2,387,700
0
2,533,800
0
2,311,600
0
2,198,000
0
2,425,100
0
2,716,700
0
3,041,500
0
3,508,600
0
4,029,800
0
0
0
0
00004,029,80003,508,60003,041,50002,716,70002,425,10002,198,00002,311,60002,533,80002,387,70002,309,40002,124,7000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
61,000
61,000
16,200
16,200
21,800
21,800
22,000
22,000
40,000
40,000
29,800
29,800
31,300
31,300
38,600
38,600
0
0
0
0
000038,60038,60031,30031,30029,80029,80040,00040,00022,00022,00021,80021,80016,20016,20061,00061,000000000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,500
5,500
0
0
0
0
00005,5005,50000000000000000000000000000000000000000000000000
> Total Stockholder Equity
98,645
119,079
205,628
233,176
270,753
288,557
288,557
364,585
364,585
381,669
381,669
385,000
384,949
398,900
398,900
410,500
410,500
577,800
577,800
612,400
612,400
644,900
644,900
671,800
671,800
596,900
596,900
616,500
627,600
580,400
580,400
616,100
616,100
637,300
584,200
578,400
586,500
743,700
743,700
759,100
759,100
610,400
556,800
627,700
574,100
637,300
583,700
626,100
626,100
574,600
521,000
578,900
525,300
525,300578,900521,000574,600626,100626,100583,700637,300574,100627,700556,800610,400759,100759,100743,700743,700586,500578,400584,200637,300616,100616,100580,400580,400627,600616,500596,900596,900671,800671,800644,900644,900612,400612,400577,800577,800410,500410,500398,900398,900384,949385,000381,669381,669364,585364,585288,557288,557270,753233,176205,628119,07998,645
   Common Stock
34,272
35,262
74,984
76,645
88,143
98,498
98,498
153,108
153,108
160,071
160,071
161,200
161,193
161,200
161,200
161,900
161,900
307,900
307,900
307,700
307,700
307,700
307,700
312,100
361,200
313,700
313,700
313,700
362,800
313,800
313,800
339,200
390,100
339,500
339,500
339,500
393,100
454,000
507,600
454,000
507,600
454,000
454,000
507,600
454,000
456,600
456,600
458,200
458,200
454,500
454,500
445,500
445,500
445,500445,500454,500454,500458,200458,200456,600456,600454,000507,600454,000454,000507,600454,000507,600454,000393,100339,500339,500339,500390,100339,200313,800313,800362,800313,700313,700313,700361,200312,100307,700307,700307,700307,700307,900307,900161,900161,900161,200161,200161,193161,200160,071160,071153,108153,10898,49898,49888,14376,64574,98435,26234,272
   Retained Earnings 
67,997
86,780
131,352
156,933
183,852
195,468
195,468
210,900
210,900
222,691
222,691
221,400
221,382
234,100
234,100
251,600
251,600
265,600
265,600
247,500
247,500
268,200
268,200
293,600
293,600
229,200
229,200
251,600
254,500
207,700
207,700
223,200
223,200
238,900
238,900
203,100
211,200
249,800
249,800
258,900
258,900
90,600
90,600
74,500
74,500
71,900
71,900
58,900
58,900
44,100
44,100
49,800
49,800
49,80049,80044,10044,10058,90058,90071,90071,90074,50074,50090,60090,600258,900258,900249,800249,800211,200203,100238,900238,900223,200223,200207,700207,700254,500251,600229,200229,200293,600293,600268,200268,200247,500247,500265,600265,600251,600251,600234,100234,100221,382221,400222,691222,691210,900210,900195,468195,468183,852156,933131,35286,78067,997
   Accumulated Other Comprehensive Income 
-3,624
-2,963
-708
-402
-1,242
0
0
577
577
-1,093
-1,093
2,400
2,374
3,600
3,600
-3,000
-3,000
4,300
4,300
57,200
8,100
69,000
69,000
66,100
17,000
4,900
4,900
51,200
10,300
9,800
9,800
53,700
2,800
58,900
5,800
35,800
-17,800
39,900
-13,700
46,200
-7,400
65,800
12,200
45,600
47,800
108,800
55,200
109,000
0
76,000
22,400
83,600
32,500
32,50083,60022,40076,0000109,00055,200108,80047,80045,60012,20065,800-7,40046,200-13,70039,900-17,80035,8005,80058,9002,80053,7009,8009,80010,30051,2004,9004,90017,00066,10069,00069,0008,10057,2004,3004,300-3,000-3,0003,6003,6002,3742,400-1,093-1,09357757700-1,242-402-708-2,963-3,624
   Capital Surplus 00000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000



5.3. Balance Sheets

Currency in AUD. All numbers in thousands.




5.4. Cash Flows

Currency in AUD. All numbers in thousands.