[HUNZPTY] QoQ 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- -12.27%
YoY- 0.62%
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 40,749 31,799 41,164 54,805 38,415 53,003 30,851 20.32%
PBT 7,797 7,435 15,283 13,466 7,635 14,043 48,886 -70.49%
Tax -2,293 -1,426 -4,571 -4,259 -1,745 -3,385 -15,263 -71.64%
NP 5,504 6,009 10,712 9,207 5,890 10,658 33,623 -69.97%
-
NP to SH 3,896 4,441 7,224 5,514 3,872 7,628 31,037 -74.83%
-
Tax Rate 29.41% 19.18% 29.91% 31.63% 22.86% 24.10% 31.22% -
Total Cost 35,245 25,790 30,452 45,598 32,525 42,345 -2,772 -
-
Net Worth 794,964 791,264 771,001 771,515 797,176 785,502 777,837 1.45%
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 794,964 791,264 771,001 771,515 797,176 785,502 777,837 1.45%
NOSH 225,202 225,431 220,917 222,338 227,764 227,023 229,450 -1.23%
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 13.51% 18.90% 26.02% 16.80% 15.33% 20.11% 108.99% -
ROE 0.49% 0.56% 0.94% 0.71% 0.49% 0.97% 3.99% -
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 18.09 14.11 18.63 24.65 16.87 23.35 13.45 21.78%
EPS 1.73 1.97 3.27 2.48 1.70 3.36 13.52 -74.51%
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 18.09 14.12 18.28 24.34 17.06 23.54 13.70 20.29%
EPS 1.73 1.97 3.21 2.45 1.72 3.39 13.78 -74.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.53 3.5136 3.4236 3.4259 3.5398 3.488 3.454 1.45%
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 15.64 19.21 12.56 9.57 11.09 8.35 14.50 5.16%
P/EPS 163.58 137.56 71.56 95.16 110.00 58.04 14.42 402.63%
EY 0.61 0.73 1.40 1.05 0.91 1.72 6.94 -80.14%
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 15.92 20.06 14.38 9.57 11.03 8.22 14.65 5.68%
P/EPS 166.47 143.65 81.96 95.16 109.41 57.14 14.56 405.26%
EY 0.60 0.70 1.22 1.05 0.91 1.75 6.87 -80.22%
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