[HUNZPTY] QoQ TTM Result on 30-Sep-2007 [#1]

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
TTM Result
Revenue	245,275	258,293	248,894	218,108	186,734	164,575	135,158	48.83%
YoY %	-5.04%	3.78%	14.12%	16.80%	13.46%	21.76%	-	-
Horiz. %	181.47%	191.10%	184.15%	161.37%	138.16%	121.76%	100.00%	-
PBT	68,341	75,350	73,362	64,183	57,501	51,408	43,202	35.80%
YoY %	-9.30%	2.71%	14.30%	11.62%	11.85%	18.99%	-	-
Horiz. %	158.19%	174.41%	169.81%	148.56%	133.10%	118.99%	100.00%	-
Tax	-19,280	-19,800	-19,080	-17,166	-15,232	-14,312	-12,327	34.77%
YoY %	2.63%	-3.77%	-11.15%	-12.70%	-6.43%	-16.10%	-	-
Horiz. %	156.40%	160.62%	154.78%	139.26%	123.57%	116.10%	100.00%	-
NP	49,061	55,550	54,282	47,017	42,269	37,096	30,875	36.20%
YoY %	-11.68%	2.34%	15.45%	11.23%	13.94%	20.15%	-	-
Horiz. %	158.90%	179.92%	175.81%	152.28%	136.90%	120.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	48,424	54,242	52,244	44,074	39,244	32,224	26,347	50.10%
YoY %	-10.73%	3.82%	18.54%	12.31%	21.79%	22.31%	-	-
Horiz. %	183.79%	205.88%	198.29%	167.28%	148.95%	122.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.21%	26.28%	26.01%	26.75%	26.49%	27.84%	28.53%	-
YoY %	7.34%	1.04%	-2.77%	0.98%	-4.85%	-2.42%	-	-
Horiz. %	98.88%	92.11%	91.17%	93.76%	92.85%	97.58%	100.00%	-
Total Cost	196,214	202,743	194,612	171,091	144,465	127,479	104,283	52.46%
YoY %	-3.22%	4.18%	13.75%	18.43%	13.32%	22.24%	-	-
Horiz. %	188.16%	194.42%	186.62%	164.06%	138.53%	122.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	309,200	303,296	284,021	267,810	222,672	208,033	201,358	33.13%
YoY %	1.95%	6.79%	6.05%	20.27%	7.04%	3.31%	-	-
Horiz. %	153.56%	150.63%	141.05%	133.00%	110.59%	103.31%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	13,709	14,400	14,473	14,473	14,473	14,238	8,554	36.98%
YoY %	-4.80%	-0.50%	0.00%	0.00%	1.65%	66.45%	-	-
Horiz. %	160.26%	168.34%	169.20%	169.20%	169.20%	166.45%	100.00%	-
Div Payout %	28.31%	26.55%	27.70%	32.84%	36.88%	44.19%	32.47%	-
YoY %	6.63%	-4.15%	-15.65%	-10.95%	-16.54%	36.09%	-	-
Horiz. %	87.19%	81.77%	85.31%	101.14%	113.58%	136.09%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	309,200	303,296	284,021	267,810	222,672	208,033	201,358	33.13%
YoY %	1.95%	6.79%	6.05%	20.27%	7.04%	3.31%	-	-
Horiz. %	153.56%	150.63%	141.05%	133.00%	110.59%	103.31%	100.00%	-
NOSH	147,238	151,648	136,548	135,257	117,195	113,679	113,761	18.78%
YoY %	-2.91%	11.06%	0.95%	15.41%	3.09%	-0.07%	-	-
Horiz. %	129.43%	133.30%	120.03%	118.90%	103.02%	99.93%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	20.00%	21.51%	21.81%	21.56%	22.64%	22.54%	22.84%	-
YoY %	-7.02%	-1.38%	1.16%	-4.77%	0.44%	-1.31%	-	-
Horiz. %	87.57%	94.18%	95.49%	94.40%	99.12%	98.69%	100.00%	-
ROE	15.66%	17.88%	18.39%	16.46%	17.62%	15.49%	13.08%	-
YoY %	-12.42%	-2.77%	11.73%	-6.58%	13.75%	18.43%	-	-
Horiz. %	119.72%	136.70%	140.60%	125.84%	134.71%	118.43%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	166.58	170.32	182.28	161.25	159.33	144.77	118.81	25.29%
YoY %	-2.20%	-6.56%	13.04%	1.21%	10.06%	21.85%	-	-
Horiz. %	140.21%	143.35%	153.42%	135.72%	134.10%	121.85%	100.00%	-
EPS	32.89	35.77	38.26	32.59	33.49	28.35	23.16	26.36%
YoY %	-8.05%	-6.51%	17.40%	-2.69%	18.13%	22.41%	-	-
Horiz. %	142.01%	154.45%	165.20%	140.72%	144.60%	122.41%	100.00%	-
DPS	9.31	9.50	10.60	10.70	12.35	12.50	7.50	15.51%
YoY %	-2.00%	-10.38%	-0.93%	-13.36%	-1.20%	66.67%	-	-
Horiz. %	124.13%	126.67%	141.33%	142.67%	164.67%	166.67%	100.00%	-
NAPS	2.10	2.00	2.08	1.98	1.90	1.83	1.77	12.08%
YoY %	5.00%	-3.85%	5.05%	4.21%	3.83%	3.39%	-	-
Horiz. %	118.64%	112.99%	117.51%	111.86%	107.34%	103.39%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 135,257
RPS	108.91	114.69	110.52	96.85	82.92	73.08	60.02	48.82%
YoY %	-5.04%	3.77%	14.11%	16.80%	13.46%	21.76%	-	-
Horiz. %	181.46%	191.09%	184.14%	161.36%	138.15%	121.76%	100.00%	-
EPS	21.50	24.09	23.20	19.57	17.43	14.31	11.70	50.08%
YoY %	-10.75%	3.84%	18.55%	12.28%	21.80%	22.31%	-	-
Horiz. %	183.76%	205.90%	198.29%	167.26%	148.97%	122.31%	100.00%	-
DPS	6.09	6.39	6.43	6.43	6.43	6.32	3.80	36.98%
YoY %	-4.69%	-0.62%	0.00%	0.00%	1.74%	66.32%	-	-
Horiz. %	160.26%	168.16%	169.21%	169.21%	169.21%	166.32%	100.00%	-
NAPS	1.373	1.3468	1.2612	1.1892	0.9888	0.9238	0.8941	33.13%
YoY %	1.95%	6.79%	6.05%	20.27%	7.04%	3.32%	-	-
Horiz. %	153.56%	150.63%	141.06%	133.01%	110.59%	103.32%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	-
Price	1.70	2.14	2.71	2.66	3.24	2.19	1.90	-
P/RPS	1.02	1.26	1.49	1.65	2.03	1.51	1.60	-25.94%
YoY %	-19.05%	-15.44%	-9.70%	-18.72%	34.44%	-5.63%	-	-
Horiz. %	63.75%	78.75%	93.12%	103.12%	126.87%	94.38%	100.00%	-
P/EPS	5.17	5.98	7.08	8.16	9.68	7.73	8.20	-26.49%
YoY %	-13.55%	-15.54%	-13.24%	-15.70%	25.23%	-5.73%	-	-
Horiz. %	63.05%	72.93%	86.34%	99.51%	118.05%	94.27%	100.00%	-
EY	19.35	16.71	14.12	12.25	10.34	12.94	12.19	36.11%
YoY %	15.80%	18.34%	15.27%	18.47%	-20.09%	6.15%	-	-
Horiz. %	158.74%	137.08%	115.83%	100.49%	84.82%	106.15%	100.00%	-
DY	5.48	4.44	3.91	4.02	3.81	5.71	3.95	24.41%
YoY %	23.42%	13.55%	-2.74%	5.51%	-33.27%	44.56%	-	-
Horiz. %	138.73%	112.41%	98.99%	101.77%	96.46%	144.56%	100.00%	-
P/NAPS	0.81	1.07	1.30	1.34	1.71	1.20	1.07	-16.95%
YoY %	-24.30%	-17.69%	-2.99%	-21.64%	42.50%	12.15%	-	-
Horiz. %	75.70%	100.00%	121.50%	125.23%	159.81%	112.15%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	20/08/08	26/05/08	20/02/08	13/11/07	17/08/07	07/05/07	06/02/07	-
Price	1.40	1.84	2.51	2.69	2.60	3.10	2.18	-
P/RPS	0.84	1.08	1.38	1.67	1.63	2.14	1.83	-40.52%
YoY %	-22.22%	-21.74%	-17.37%	2.45%	-23.83%	16.94%	-	-
Horiz. %	45.90%	59.02%	75.41%	91.26%	89.07%	116.94%	100.00%	-
P/EPS	4.26	5.14	6.56	8.26	7.76	10.94	9.41	-41.06%
YoY %	-17.12%	-21.65%	-20.58%	6.44%	-29.07%	16.26%	-	-
Horiz. %	45.27%	54.62%	69.71%	87.78%	82.47%	116.26%	100.00%	-
EY	23.49	19.44	15.24	12.11	12.88	9.14	10.62	69.84%
YoY %	20.83%	27.56%	25.85%	-5.98%	40.92%	-13.94%	-	-
Horiz. %	221.19%	183.05%	143.50%	114.03%	121.28%	86.06%	100.00%	-
DY	6.65	5.16	4.22	3.98	4.75	4.03	3.44	55.24%
YoY %	28.88%	22.27%	6.03%	-16.21%	17.87%	17.15%	-	-
Horiz. %	193.31%	150.00%	122.67%	115.70%	138.08%	117.15%	100.00%	-
P/NAPS	0.67	0.92	1.21	1.36	1.37	1.69	1.23	-33.32%
YoY %	-27.17%	-23.97%	-11.03%	-0.73%	-18.93%	37.40%	-	-
Horiz. %	54.47%	74.80%	98.37%	110.57%	111.38%	137.40%	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