[HUNZPTY] QoQ TTM Result on 30-Sep-2009 [#1]

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
TTM Result
Revenue	248,191	197,855	157,975	123,282	91,384	121,745	157,305	35.64%
YoY %	25.44%	25.24%	28.14%	34.91%	-24.94%	-22.61%	-	-
Horiz. %	157.78%	125.78%	100.43%	78.37%	58.09%	77.39%	100.00%	-
PBT	69,474	62,143	56,782	48,990	39,125	41,061	45,514	32.67%
YoY %	11.80%	9.44%	15.91%	25.21%	-4.71%	-9.78%	-	-
Horiz. %	152.64%	136.54%	124.76%	107.64%	85.96%	90.22%	100.00%	-
Tax	-18,279	-15,830	-15,194	-13,284	-10,857	-12,151	-13,192	24.36%
YoY %	-15.47%	-4.19%	-14.38%	-22.35%	10.65%	7.89%	-	-
Horiz. %	138.56%	120.00%	115.18%	100.70%	82.30%	92.11%	100.00%	-
NP	51,195	46,313	41,588	35,706	28,268	28,910	32,322	35.99%
YoY %	10.54%	11.36%	16.47%	26.31%	-2.22%	-10.56%	-	-
Horiz. %	158.39%	143.29%	128.67%	110.47%	87.46%	89.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	51,277	46,305	41,014	34,768	27,686	28,285	32,159	36.60%
YoY %	10.74%	12.90%	17.96%	25.58%	-2.12%	-12.05%	-	-
Horiz. %	159.45%	143.99%	127.54%	108.11%	86.09%	87.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.31%	25.47%	26.76%	27.12%	27.75%	29.59%	28.98%	-
YoY %	3.30%	-4.82%	-1.33%	-2.27%	-6.22%	2.10%	-	-
Horiz. %	90.79%	87.89%	92.34%	93.58%	95.76%	102.10%	100.00%	-
Total Cost	196,996	151,542	116,387	87,576	63,116	92,835	124,983	35.55%
YoY %	29.99%	30.21%	32.90%	38.75%	-32.01%	-25.72%	-	-
Horiz. %	157.62%	121.25%	93.12%	70.07%	50.50%	74.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	375,440	338,301	343,719	335,853	326,707	313,107	306,877	14.43%
YoY %	10.98%	-1.58%	2.34%	2.80%	4.34%	2.03%	-	-
Horiz. %	122.34%	110.24%	112.01%	109.44%	106.46%	102.03%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	14,501	12,157	8,167	8,167	8,167	8,098	13,709	3.82%
YoY %	19.28%	48.86%	0.00%	0.00%	0.85%	-40.93%	-	-
Horiz. %	105.78%	88.68%	59.57%	59.57%	59.57%	59.07%	100.00%	-
Div Payout %	28.28%	26.25%	19.91%	23.49%	29.50%	28.63%	42.63%	-
YoY %	7.73%	31.84%	-15.24%	-20.37%	3.04%	-32.84%	-	-
Horiz. %	66.34%	61.58%	46.70%	55.10%	69.20%	67.16%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	375,440	338,301	343,719	335,853	326,707	313,107	306,877	14.43%
YoY %	10.98%	-1.58%	2.34%	2.80%	4.34%	2.03%	-	-
Horiz. %	122.34%	110.24%	112.01%	109.44%	106.46%	102.03%	100.00%	-
NOSH	187,720	159,576	145,643	144,143	145,851	144,289	144,753	18.97%
YoY %	17.64%	9.57%	1.04%	-1.17%	1.08%	-0.32%	-	-
Horiz. %	129.68%	110.24%	100.61%	99.58%	100.76%	99.68%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	20.63%	23.41%	26.33%	28.96%	30.93%	23.75%	20.55%	-
YoY %	-11.88%	-11.09%	-9.08%	-6.37%	30.23%	15.57%	-	-
Horiz. %	100.39%	113.92%	128.13%	140.92%	150.51%	115.57%	100.00%	-
ROE	13.66%	13.69%	11.93%	10.35%	8.47%	9.03%	10.48%	-
YoY %	-0.22%	14.75%	15.27%	22.20%	-6.20%	-13.84%	-	-
Horiz. %	130.34%	130.63%	113.84%	98.76%	80.82%	86.16%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	132.21	123.99	108.47	85.53	62.66	84.38	108.67	14.00%
YoY %	6.63%	14.31%	26.82%	36.50%	-25.74%	-22.35%	-	-
Horiz. %	121.66%	114.10%	99.82%	78.71%	57.66%	77.65%	100.00%	-
EPS	27.32	29.02	28.16	24.12	18.98	19.60	22.22	14.81%
YoY %	-5.86%	3.05%	16.75%	27.08%	-3.16%	-11.79%	-	-
Horiz. %	122.95%	130.60%	126.73%	108.55%	85.42%	88.21%	100.00%	-
DPS	7.73	7.62	5.60	5.60	5.60	5.61	9.47	-12.69%
YoY %	1.44%	36.07%	0.00%	0.00%	-0.18%	-40.76%	-	-
Horiz. %	81.63%	80.46%	59.13%	59.13%	59.13%	59.24%	100.00%	-
NAPS	2.00	2.12	2.36	2.33	2.24	2.17	2.12	-3.82%
YoY %	-5.66%	-10.17%	1.29%	4.02%	3.23%	2.36%	-	-
Horiz. %	94.34%	100.00%	111.32%	109.91%	105.66%	102.36%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 144,143
RPS	110.21	87.86	70.15	54.74	40.58	54.06	69.85	35.64%
YoY %	25.44%	25.25%	28.15%	34.89%	-24.94%	-22.61%	-	-
Horiz. %	157.78%	125.78%	100.43%	78.37%	58.10%	77.39%	100.00%	-
EPS	22.77	20.56	18.21	15.44	12.29	12.56	14.28	36.60%
YoY %	10.75%	12.90%	17.94%	25.63%	-2.15%	-12.04%	-	-
Horiz. %	159.45%	143.98%	127.52%	108.12%	86.06%	87.96%	100.00%	-
DPS	6.44	5.40	3.63	3.63	3.63	3.60	6.09	3.80%
YoY %	19.26%	48.76%	0.00%	0.00%	0.83%	-40.89%	-	-
Horiz. %	105.75%	88.67%	59.61%	59.61%	59.61%	59.11%	100.00%	-
NAPS	1.6671	1.5022	1.5263	1.4913	1.4507	1.3903	1.3627	14.42%
YoY %	10.98%	-1.58%	2.35%	2.80%	4.34%	2.03%	-	-
Horiz. %	122.34%	110.24%	112.01%	109.44%	106.46%	102.03%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	1.29	1.22	1.52	1.47	1.45	1.26	1.27	-
P/RPS	0.98	0.98	1.40	1.72	2.31	1.49	1.17	-11.17%
YoY %	0.00%	-30.00%	-18.60%	-25.54%	55.03%	27.35%	-	-
Horiz. %	83.76%	83.76%	119.66%	147.01%	197.44%	127.35%	100.00%	-
P/EPS	4.72	4.20	5.40	6.09	7.64	6.43	5.72	-12.05%
YoY %	12.38%	-22.22%	-11.33%	-20.29%	18.82%	12.41%	-	-
Horiz. %	82.52%	73.43%	94.41%	106.47%	133.57%	112.41%	100.00%	-
EY	21.17	23.78	18.53	16.41	13.09	15.56	17.49	13.61%
YoY %	-10.98%	28.33%	12.92%	25.36%	-15.87%	-11.03%	-	-
Horiz. %	121.04%	135.96%	105.95%	93.83%	74.84%	88.97%	100.00%	-
DY	5.99	6.24	3.68	3.81	3.86	4.45	7.46	-13.64%
YoY %	-4.01%	69.57%	-3.41%	-1.30%	-13.26%	-40.35%	-	-
Horiz. %	80.29%	83.65%	49.33%	51.07%	51.74%	59.65%	100.00%	-
P/NAPS	0.65	0.58	0.64	0.63	0.65	0.58	0.60	5.49%
YoY %	12.07%	-9.38%	1.59%	-3.08%	12.07%	-3.33%	-	-
Horiz. %	108.33%	96.67%	106.67%	105.00%	108.33%	96.67%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	17/08/10	03/05/10	02/02/10	25/11/09	24/08/09	20/05/09	25/02/09	-
Price	1.40	1.22	1.28	1.41	1.43	1.42	1.27	-
P/RPS	1.06	0.98	1.18	1.65	2.28	1.68	1.17	-6.38%
YoY %	8.16%	-16.95%	-28.48%	-27.63%	35.71%	43.59%	-	-
Horiz. %	90.60%	83.76%	100.85%	141.03%	194.87%	143.59%	100.00%	-
P/EPS	5.13	4.20	4.55	5.85	7.53	7.24	5.72	-7.01%
YoY %	22.14%	-7.69%	-22.22%	-22.31%	4.01%	26.57%	-	-
Horiz. %	89.69%	73.43%	79.55%	102.27%	131.64%	126.57%	100.00%	-
EY	19.51	23.78	22.00	17.11	13.27	13.80	17.49	7.58%
YoY %	-17.96%	8.09%	28.58%	28.94%	-3.84%	-21.10%	-	-
Horiz. %	111.55%	135.96%	125.79%	97.83%	75.87%	78.90%	100.00%	-
DY	5.52	6.24	4.38	3.97	3.92	3.95	7.46	-18.23%
YoY %	-11.54%	42.47%	10.33%	1.28%	-0.76%	-47.05%	-	-
Horiz. %	73.99%	83.65%	58.71%	53.22%	52.55%	52.95%	100.00%	-
P/NAPS	0.70	0.58	0.54	0.61	0.64	0.65	0.60	10.85%
YoY %	20.69%	7.41%	-11.48%	-4.69%	-1.54%	8.33%	-	-
Horiz. %	116.67%	96.67%	90.00%	101.67%	106.67%	108.33%	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