[HUNZPTY] QoQ TTM Result on 30-Sep-2001 [#1]

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
TTM Result
Revenue	56,295	33,357	32,803	47,826	57,064	66,885	59,269	-3.38%
YoY %	68.77%	1.69%	-31.41%	-16.19%	-14.68%	12.85%	-	-
Horiz. %	94.98%	56.28%	55.35%	80.69%	96.28%	112.85%	100.00%	-
PBT	12,322	7,657	6,502	12,601	15,111	17,081	15,282	-13.40%
YoY %	60.92%	17.76%	-48.40%	-16.61%	-11.53%	11.77%	-	-
Horiz. %	80.63%	50.10%	42.55%	82.46%	98.88%	111.77%	100.00%	-
Tax	-5,286	-3,049	-2,348	-4,963	-6,225	-7,607	-6,767	-15.22%
YoY %	-73.37%	-29.86%	52.69%	20.27%	18.17%	-12.41%	-	-
Horiz. %	78.11%	45.06%	34.70%	73.34%	91.99%	112.41%	100.00%	-
NP	7,036	4,608	4,154	7,638	8,886	9,474	8,515	-11.97%
YoY %	52.69%	10.93%	-45.61%	-14.04%	-6.21%	11.26%	-	-
Horiz. %	82.63%	54.12%	48.78%	89.70%	104.36%	111.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,036	4,608	4,154	7,638	8,886	9,474	8,515	-11.97%
YoY %	52.69%	10.93%	-45.61%	-14.04%	-6.21%	11.26%	-	-
Horiz. %	82.63%	54.12%	48.78%	89.70%	104.36%	111.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	42.90%	39.82%	36.11%	39.39%	41.20%	44.53%	44.28%	-
YoY %	7.73%	10.27%	-8.33%	-4.39%	-7.48%	0.56%	-	-
Horiz. %	96.88%	89.93%	81.55%	88.96%	93.04%	100.56%	100.00%	-
Total Cost	49,259	28,749	28,649	40,188	48,178	57,411	50,754	-1.97%
YoY %	71.34%	0.35%	-28.71%	-16.58%	-16.08%	13.12%	-	-
Horiz. %	97.05%	56.64%	56.45%	79.18%	94.92%	113.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	96,906	91,593	90,227	90,168	94,142	90,487	89,623	5.36%
YoY %	5.80%	1.51%	0.07%	-4.22%	4.04%	0.96%	-	-
Horiz. %	108.13%	102.20%	100.67%	100.61%	105.04%	100.96%	100.00%	-

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
Dividend
Div	-	3,396	3,396	3,396	3,396	-	3,352	-
YoY %	-	0.00%	0.00%	0.00%	0.00%	-	-	-
Horiz. %	-	101.31%	101.31%	101.31%	101.31%	-	100.00%	-
Div Payout %	-	73.71%	81.77%	44.47%	38.22%	-	39.37%	-
YoY %	-	-9.86%	83.88%	16.35%	0.00%	-	-	-
Horiz. %	-	187.22%	207.70%	112.95%	97.08%	-	100.00%	-

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
Equity
Net Worth	96,906	91,593	90,227	90,168	94,142	90,487	89,623	5.36%
YoY %	5.80%	1.51%	0.07%	-4.22%	4.04%	0.96%	-	-
Horiz. %	108.13%	102.20%	100.67%	100.61%	105.04%	100.96%	100.00%	-
NOSH	59,915	59,872	59,999	60,172	62,900	59,937	59,968	-0.05%
YoY %	0.07%	-0.21%	-0.29%	-4.34%	4.94%	-0.05%	-	-
Horiz. %	99.91%	99.84%	100.05%	100.34%	104.89%	99.95%	100.00%	-

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
Ratio Analysis
NP Margin	12.50%	13.81%	12.66%	15.97%	15.57%	14.16%	14.37%	-
YoY %	-9.49%	9.08%	-20.73%	2.57%	9.96%	-1.46%	-	-
Horiz. %	86.99%	96.10%	88.10%	111.13%	108.35%	98.54%	100.00%	-
ROE	7.26%	5.03%	4.60%	8.47%	9.44%	10.47%	9.50%	-
YoY %	44.33%	9.35%	-45.69%	-10.28%	-9.84%	10.21%	-	-
Horiz. %	76.42%	52.95%	48.42%	89.16%	99.37%	110.21%	100.00%	-

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
Per Share
RPS	93.96	55.71	54.67	79.48	90.72	111.59	98.83	-3.32%
YoY %	68.66%	1.90%	-31.22%	-12.39%	-18.70%	12.91%	-	-
Horiz. %	95.07%	56.37%	55.32%	80.42%	91.79%	112.91%	100.00%	-
EPS	11.74	7.70	6.92	12.69	14.13	15.81	14.20	-11.94%
YoY %	52.47%	11.27%	-45.47%	-10.19%	-10.63%	11.34%	-	-
Horiz. %	82.68%	54.23%	48.73%	89.37%	99.51%	111.34%	100.00%	-
DPS	0.00	5.67	5.66	5.64	5.40	0.00	5.59	-
YoY %	0.00%	0.18%	0.35%	4.44%	0.00%	0.00%	-	-
Horiz. %	0.00%	101.43%	101.25%	100.89%	96.60%	0.00%	100.00%	-
NAPS	1.6174	1.5298	1.5038	1.4985	1.4967	1.5097	1.4945	5.42%
YoY %	5.73%	1.73%	0.35%	0.12%	-0.86%	1.02%	-	-
Horiz. %	108.22%	102.36%	100.62%	100.27%	100.15%	101.02%	100.00%	-

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
Adjusted Per Share Value based on latest NOSH - 60,172
RPS	25.00	14.81	14.57	21.24	25.34	29.70	26.32	-3.38%
YoY %	68.80%	1.65%	-31.40%	-16.18%	-14.68%	12.84%	-	-
Horiz. %	94.98%	56.27%	55.36%	80.70%	96.28%	112.84%	100.00%	-
EPS	3.12	2.05	1.84	3.39	3.95	4.21	3.78	-12.03%
YoY %	52.20%	11.41%	-45.72%	-14.18%	-6.18%	11.38%	-	-
Horiz. %	82.54%	54.23%	48.68%	89.68%	104.50%	111.38%	100.00%	-
DPS	0.00	1.51	1.51	1.51	1.51	0.00	1.49	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	101.34%	101.34%	101.34%	101.34%	0.00%	100.00%	-
NAPS	0.4303	0.4067	0.4007	0.4004	0.418	0.4018	0.398	5.35%
YoY %	5.80%	1.50%	0.07%	-4.21%	4.03%	0.95%	-	-
Horiz. %	108.12%	102.19%	100.68%	100.60%	105.03%	100.95%	100.00%	-

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/02	29/03/02	31/12/01	27/09/01	29/06/01	30/03/01	26/12/00	-
Price	1.68	1.41	1.35	0.98	0.99	1.00	1.19	-
P/RPS	1.79	2.53	2.47	1.23	1.09	0.90	1.20	30.64%
YoY %	-29.25%	2.43%	100.81%	12.84%	21.11%	-25.00%	-	-
Horiz. %	149.17%	210.83%	205.83%	102.50%	90.83%	75.00%	100.00%	-
P/EPS	14.31	18.32	19.50	7.72	7.01	6.33	8.38	43.00%
YoY %	-21.89%	-6.05%	152.59%	10.13%	10.74%	-24.46%	-	-
Horiz. %	170.76%	218.62%	232.70%	92.12%	83.65%	75.54%	100.00%	-
EY	6.99	5.46	5.13	12.95	14.27	15.81	11.93	-30.04%
YoY %	28.02%	6.43%	-60.39%	-9.25%	-9.74%	32.52%	-	-
Horiz. %	58.59%	45.77%	43.00%	108.55%	119.61%	132.52%	100.00%	-
DY	0.00	4.02	4.19	5.76	5.45	0.00	4.70	-
YoY %	0.00%	-4.06%	-27.26%	5.69%	0.00%	0.00%	-	-
Horiz. %	0.00%	85.53%	89.15%	122.55%	115.96%	0.00%	100.00%	-
P/NAPS	1.04	0.92	0.90	0.65	0.66	0.66	0.80	19.17%
YoY %	13.04%	2.22%	38.46%	-1.52%	0.00%	-17.50%	-	-
Horiz. %	130.00%	115.00%	112.50%	81.25%	82.50%	82.50%	100.00%	-

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
Price Multiplier on Announcement Date
Date	30/08/02	28/05/02	26/02/02	27/11/01	29/08/01	24/05/01	21/02/01	-
Price	1.49	1.79	1.44	1.37	0.98	0.96	1.04	-
P/RPS	1.59	3.21	2.63	1.72	1.08	0.86	1.05	31.96%
YoY %	-50.47%	22.05%	52.91%	59.26%	25.58%	-18.10%	-	-
Horiz. %	151.43%	305.71%	250.48%	163.81%	102.86%	81.90%	100.00%	-
P/EPS	12.69	23.26	20.80	10.79	6.94	6.07	7.32	44.45%
YoY %	-45.44%	11.83%	92.77%	55.48%	14.33%	-17.08%	-	-
Horiz. %	173.36%	317.76%	284.15%	147.40%	94.81%	82.92%	100.00%	-
EY	7.88	4.30	4.81	9.27	14.42	16.47	13.65	-30.73%
YoY %	83.26%	-10.60%	-48.11%	-35.71%	-12.45%	20.66%	-	-
Horiz. %	57.73%	31.50%	35.24%	67.91%	105.64%	120.66%	100.00%	-
DY	0.00	3.17	3.93	4.12	5.51	0.00	5.38	-
YoY %	0.00%	-19.34%	-4.61%	-25.23%	0.00%	0.00%	-	-
Horiz. %	0.00%	58.92%	73.05%	76.58%	102.42%	0.00%	100.00%	-
P/NAPS	0.92	1.17	0.96	0.91	0.65	0.64	0.70	20.04%
YoY %	-21.37%	21.88%	5.49%	40.00%	1.56%	-8.57%	-	-
Horiz. %	131.43%	167.14%	137.14%	130.00%	92.86%	91.43%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos