[HUNZPTY] QoQ TTM Result on 30-Sep-2006 [#1]

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
TTM Result
Revenue	186,734	164,575	135,158	126,982	116,635	99,007	110,526	41.98%
YoY %	13.46%	21.76%	6.44%	8.87%	17.80%	-10.42%	-	-
Horiz. %	168.95%	148.90%	122.29%	114.89%	105.53%	89.58%	100.00%	-
PBT	57,501	51,408	43,202	38,607	34,806	31,203	35,419	38.25%
YoY %	11.85%	18.99%	11.90%	10.92%	11.55%	-11.90%	-	-
Horiz. %	162.35%	145.14%	121.97%	109.00%	98.27%	88.10%	100.00%	-
Tax	-15,232	-14,312	-12,327	-10,910	-9,837	-9,855	-12,576	13.66%
YoY %	-6.43%	-16.10%	-12.99%	-10.91%	0.18%	21.64%	-	-
Horiz. %	121.12%	113.80%	98.02%	86.75%	78.22%	78.36%	100.00%	-
NP	42,269	37,096	30,875	27,697	24,969	21,348	22,843	50.89%
YoY %	13.94%	20.15%	11.47%	10.93%	16.96%	-6.54%	-	-
Horiz. %	185.04%	162.40%	135.16%	121.25%	109.31%	93.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	39,244	32,224	26,347	22,730	19,779	16,581	18,506	65.28%
YoY %	21.79%	22.31%	15.91%	14.92%	19.29%	-10.40%	-	-
Horiz. %	212.06%	174.13%	142.37%	122.83%	106.88%	89.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.49%	27.84%	28.53%	28.26%	28.26%	31.58%	35.51%	-
YoY %	-4.85%	-2.42%	0.96%	0.00%	-10.51%	-11.07%	-	-
Horiz. %	74.60%	78.40%	80.34%	79.58%	79.58%	88.93%	100.00%	-
Total Cost	144,465	127,479	104,283	99,285	91,666	77,659	87,683	39.62%
YoY %	13.32%	22.24%	5.03%	8.31%	18.04%	-11.43%	-	-
Horiz. %	164.76%	145.39%	118.93%	113.23%	104.54%	88.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	222,672	208,033	201,358	198,763	192,772	181,889	203,004	6.37%
YoY %	7.04%	3.31%	1.31%	3.11%	5.98%	-10.40%	-	-
Horiz. %	109.69%	102.48%	99.19%	97.91%	94.96%	89.60%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Dividend
Div	14,473	14,238	8,554	8,554	8,554	7,944	7,944	49.33%
YoY %	1.65%	66.45%	0.00%	0.00%	7.68%	0.00%	-	-
Horiz. %	182.19%	179.23%	107.68%	107.68%	107.68%	100.00%	100.00%	-
Div Payout %	36.88%	44.19%	32.47%	37.64%	43.25%	47.91%	42.93%	-
YoY %	-16.54%	36.09%	-13.74%	-12.97%	-9.73%	11.60%	-	-
Horiz. %	85.91%	102.94%	75.63%	87.68%	100.75%	111.60%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Equity
Net Worth	222,672	208,033	201,358	198,763	192,772	181,889	203,004	6.37%
YoY %	7.04%	3.31%	1.31%	3.11%	5.98%	-10.40%	-	-
Horiz. %	109.69%	102.48%	99.19%	97.91%	94.96%	89.60%	100.00%	-
NOSH	117,195	113,679	113,761	113,579	114,066	112,974	114,047	1.83%
YoY %	3.09%	-0.07%	0.16%	-0.43%	0.97%	-0.94%	-	-
Horiz. %	102.76%	99.68%	99.75%	99.59%	100.02%	99.06%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Ratio Analysis
NP Margin	22.64%	22.54%	22.84%	21.81%	21.41%	21.56%	20.67%	-
YoY %	0.44%	-1.31%	4.72%	1.87%	-0.70%	4.31%	-	-
Horiz. %	109.53%	109.05%	110.50%	105.52%	103.58%	104.31%	100.00%	-
ROE	17.62%	15.49%	13.08%	11.44%	10.26%	9.12%	9.12%	-
YoY %	13.75%	18.43%	14.34%	11.50%	12.50%	0.00%	-	-
Horiz. %	193.20%	169.85%	143.42%	125.44%	112.50%	100.00%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Per Share
RPS	159.33	144.77	118.81	111.80	102.25	87.64	96.91	39.42%
YoY %	10.06%	21.85%	6.27%	9.34%	16.67%	-9.57%	-	-
Horiz. %	164.41%	149.39%	122.60%	115.36%	105.51%	90.43%	100.00%	-
EPS	33.49	28.35	23.16	20.01	17.34	14.68	16.23	62.29%
YoY %	18.13%	22.41%	15.74%	15.40%	18.12%	-9.55%	-	-
Horiz. %	206.35%	174.68%	142.70%	123.29%	106.84%	90.45%	100.00%	-
DPS	12.35	12.50	7.50	7.50	7.50	7.03	6.97	46.58%
YoY %	-1.20%	66.67%	0.00%	0.00%	6.69%	0.86%	-	-
Horiz. %	177.19%	179.34%	107.60%	107.60%	107.60%	100.86%	100.00%	-
NAPS	1.90	1.83	1.77	1.75	1.69	1.61	1.78	4.45%
YoY %	3.83%	3.39%	1.14%	3.55%	4.97%	-9.55%	-	-
Horiz. %	106.74%	102.81%	99.44%	98.31%	94.94%	90.45%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Adjusted Per Share Value based on latest NOSH - 113,579
RPS	82.92	73.08	60.02	56.39	51.79	43.96	49.08	41.98%
YoY %	13.46%	21.76%	6.44%	8.88%	17.81%	-10.43%	-	-
Horiz. %	168.95%	148.90%	122.29%	114.89%	105.52%	89.57%	100.00%	-
EPS	17.43	14.31	11.70	10.09	8.78	7.36	8.22	65.27%
YoY %	21.80%	22.31%	15.96%	14.92%	19.29%	-10.46%	-	-
Horiz. %	212.04%	174.09%	142.34%	122.75%	106.81%	89.54%	100.00%	-
DPS	6.43	6.32	3.80	3.80	3.80	3.53	3.53	49.31%
YoY %	1.74%	66.32%	0.00%	0.00%	7.65%	0.00%	-	-
Horiz. %	182.15%	179.04%	107.65%	107.65%	107.65%	100.00%	100.00%	-
NAPS	0.9888	0.9238	0.8941	0.8826	0.856	0.8077	0.9014	6.38%
YoY %	7.04%	3.32%	1.30%	3.11%	5.98%	-10.39%	-	-
Horiz. %	109.70%	102.49%	99.19%	97.91%	94.96%	89.61%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	-
Price	3.24	2.19	1.90	1.55	1.18	1.16	1.24	-
P/RPS	2.03	1.51	1.60	1.39	1.15	1.32	1.28	36.11%
YoY %	34.44%	-5.63%	15.11%	20.87%	-12.88%	3.12%	-	-
Horiz. %	158.59%	117.97%	125.00%	108.59%	89.84%	103.12%	100.00%	-
P/EPS	9.68	7.73	8.20	7.75	6.81	7.90	7.64	17.14%
YoY %	25.23%	-5.73%	5.81%	13.80%	-13.80%	3.40%	-	-
Horiz. %	126.70%	101.18%	107.33%	101.44%	89.14%	103.40%	100.00%	-
EY	10.34	12.94	12.19	12.91	14.69	12.65	13.09	-14.58%
YoY %	-20.09%	6.15%	-5.58%	-12.12%	16.13%	-3.36%	-	-
Horiz. %	78.99%	98.85%	93.12%	98.62%	112.22%	96.64%	100.00%	-
DY	3.81	5.71	3.95	4.84	6.36	6.06	5.62	-22.88%
YoY %	-33.27%	44.56%	-18.39%	-23.90%	4.95%	7.83%	-	-
Horiz. %	67.79%	101.60%	70.28%	86.12%	113.17%	107.83%	100.00%	-
P/NAPS	1.71	1.20	1.07	0.89	0.70	0.72	0.70	81.68%
YoY %	42.50%	12.15%	20.22%	27.14%	-2.78%	2.86%	-	-
Horiz. %	244.29%	171.43%	152.86%	127.14%	100.00%	102.86%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Announcement Date
Date	17/08/07	07/05/07	06/02/07	21/11/06	29/08/06	08/06/06	20/03/06	-
Price	2.60	3.10	2.18	1.72	1.46	1.15	1.20	-
P/RPS	1.63	2.14	1.83	1.54	1.43	1.31	1.24	20.05%
YoY %	-23.83%	16.94%	18.83%	7.69%	9.16%	5.65%	-	-
Horiz. %	131.45%	172.58%	147.58%	124.19%	115.32%	105.65%	100.00%	-
P/EPS	7.76	10.94	9.41	8.59	8.42	7.84	7.40	3.22%
YoY %	-29.07%	16.26%	9.55%	2.02%	7.40%	5.95%	-	-
Horiz. %	104.86%	147.84%	127.16%	116.08%	113.78%	105.95%	100.00%	-
EY	12.88	9.14	10.62	11.64	11.88	12.76	13.52	-3.18%
YoY %	40.92%	-13.94%	-8.76%	-2.02%	-6.90%	-5.62%	-	-
Horiz. %	95.27%	67.60%	78.55%	86.09%	87.87%	94.38%	100.00%	-
DY	4.75	4.03	3.44	4.36	5.14	6.11	5.81	-12.59%
YoY %	17.87%	17.15%	-21.10%	-15.18%	-15.88%	5.16%	-	-
Horiz. %	81.76%	69.36%	59.21%	75.04%	88.47%	105.16%	100.00%	-
P/NAPS	1.37	1.69	1.23	0.98	0.86	0.71	0.67	61.31%
YoY %	-18.93%	37.40%	25.51%	13.95%	21.13%	5.97%	-	-
Horiz. %	204.48%	252.24%	183.58%	146.27%	128.36%	105.97%	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