[HUNZPTY] QoQ Cumulative Quarter Result on 31-Dec-2015 [#2]

Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 87.73%
YoY- -27.5%
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 72,548 31,799 187,387 146,223 91,418 53,003 132,850 -33.11%
PBT 15,232 7,435 50,427 35,144 21,678 14,043 68,306 -63.12%
Tax -3,719 -1,426 -13,960 -9,389 -5,130 -3,385 -21,198 -68.56%
NP 11,513 6,009 36,467 25,755 16,548 10,658 47,108 -60.80%
-
NP to SH 8,337 4,441 24,238 17,014 11,500 7,628 40,050 -64.77%
-
Tax Rate 24.42% 19.18% 27.68% 26.72% 23.66% 24.10% 31.03% -
Total Cost 61,035 25,790 150,920 120,468 74,870 42,345 85,742 -20.22%
-
Net Worth 795,394 791,264 782,521 776,823 786,132 785,502 733,092 5.57%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 795,394 791,264 782,521 776,823 786,132 785,502 733,092 5.57%
NOSH 225,324 225,431 224,218 223,868 224,609 227,023 216,251 2.77%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 15.87% 18.90% 19.46% 17.61% 18.10% 20.11% 35.46% -
ROE 1.05% 0.56% 3.10% 2.19% 1.46% 0.97% 5.46% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 32.20 14.11 83.57 65.32 40.70 23.35 61.43 -34.91%
EPS 3.70 1.97 10.81 7.60 5.12 3.36 18.52 -65.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.53 3.51 3.49 3.47 3.50 3.46 3.39 2.72%
Adjusted Per Share Value based on latest NOSH - 225,202
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 32.21 14.12 83.21 64.93 40.59 23.54 58.99 -33.12%
EPS 3.70 1.97 10.76 7.55 5.11 3.39 17.78 -64.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5319 3.5136 3.4748 3.4494 3.4908 3.488 3.2553 5.57%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.83 2.71 2.34 2.36 1.87 1.95 1.95 -
P/RPS 8.79 19.21 2.80 3.61 4.59 8.35 3.17 97.00%
P/EPS 76.49 137.56 21.65 31.05 36.52 58.04 10.53 273.72%
EY 1.31 0.73 4.62 3.22 2.74 1.72 9.50 -73.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.77 0.67 0.68 0.53 0.56 0.58 23.83%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 18/11/15 27/08/15 27/05/15 26/02/15 26/11/14 27/08/14 -
Price 2.88 2.83 2.68 2.36 1.86 1.92 1.97 -
P/RPS 8.94 20.06 3.21 3.61 4.57 8.22 3.21 97.58%
P/EPS 77.84 143.65 24.79 31.05 36.33 57.14 10.64 275.49%
EY 1.28 0.70 4.03 3.22 2.75 1.75 9.40 -73.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.81 0.77 0.68 0.53 0.55 0.58 25.88%

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