[HUNZPTY] QoQ TTM Result on 30-Sep-2010 [#1]

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
TTM Result
Revenue	233,945	267,826	260,020	255,608	248,191	197,855	157,975	30.01%
YoY %	-12.65%	3.00%	1.73%	2.99%	25.44%	25.24%	-	-
Horiz. %	148.09%	169.54%	164.60%	161.80%	157.11%	125.24%	100.00%	-
PBT	78,288	87,609	86,802	91,032	69,474	62,143	56,782	23.94%
YoY %	-10.64%	0.93%	-4.65%	31.03%	11.80%	9.44%	-	-
Horiz. %	137.87%	154.29%	152.87%	160.32%	122.35%	109.44%	100.00%	-
Tax	-14,932	-17,398	-16,769	-18,023	-18,279	-15,830	-15,194	-1.15%
YoY %	14.17%	-3.75%	6.96%	1.40%	-15.47%	-4.19%	-	-
Horiz. %	98.28%	114.51%	110.37%	118.62%	120.30%	104.19%	100.00%	-
NP	63,356	70,211	70,033	73,009	51,195	46,313	41,588	32.49%
YoY %	-9.76%	0.25%	-4.08%	42.61%	10.54%	11.36%	-	-
Horiz. %	152.34%	168.83%	168.40%	175.55%	123.10%	111.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	63,682	70,346	70,288	73,272	51,277	46,305	41,014	34.19%
YoY %	-9.47%	0.08%	-4.07%	42.89%	10.74%	12.90%	-	-
Horiz. %	155.27%	171.52%	171.38%	178.65%	125.02%	112.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.07%	19.86%	19.32%	19.80%	26.31%	25.47%	26.76%	-
YoY %	-3.98%	2.80%	-2.42%	-24.74%	3.30%	-4.82%	-	-
Horiz. %	71.26%	74.22%	72.20%	73.99%	98.32%	95.18%	100.00%	-
Total Cost	170,589	197,615	189,987	182,599	196,996	151,542	116,387	29.12%
YoY %	-13.68%	4.02%	4.05%	-7.31%	29.99%	30.21%	-	-
Horiz. %	146.57%	169.79%	163.24%	156.89%	169.26%	130.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	459,259	455,180	446,468	445,230	375,440	338,301	343,719	21.37%
YoY %	0.90%	1.95%	0.28%	18.59%	10.98%	-1.58%	-	-
Horiz. %	133.61%	132.43%	129.89%	129.53%	109.23%	98.42%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	15,242	15,214	14,501	14,501	14,501	12,157	8,167	51.75%
YoY %	0.18%	4.92%	0.00%	0.00%	19.28%	48.86%	-	-
Horiz. %	186.63%	186.29%	177.56%	177.56%	177.56%	148.86%	100.00%	-
Div Payout %	23.94%	21.63%	20.63%	19.79%	28.28%	26.25%	19.91%	-
YoY %	10.68%	4.85%	4.24%	-30.02%	7.73%	31.84%	-	-
Horiz. %	120.24%	108.64%	103.62%	99.40%	142.04%	131.84%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	459,259	455,180	446,468	445,230	375,440	338,301	343,719	21.37%
YoY %	0.90%	1.95%	0.28%	18.59%	10.98%	-1.58%	-	-
Horiz. %	133.61%	132.43%	129.89%	129.53%	109.23%	98.42%	100.00%	-
NOSH	188,221	188,091	188,383	188,656	187,720	159,576	145,643	18.70%
YoY %	0.07%	-0.16%	-0.14%	0.50%	17.64%	9.57%	-	-
Horiz. %	129.23%	129.15%	129.35%	129.53%	128.89%	109.57%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	27.08%	26.22%	26.93%	28.56%	20.63%	23.41%	26.33%	-
YoY %	3.28%	-2.64%	-5.71%	38.44%	-11.88%	-11.09%	-	-
Horiz. %	102.85%	99.58%	102.28%	108.47%	78.35%	88.91%	100.00%	-
ROE	13.87%	15.45%	15.74%	16.46%	13.66%	13.69%	11.93%	-
YoY %	-10.23%	-1.84%	-4.37%	20.50%	-0.22%	14.75%	-	-
Horiz. %	116.26%	129.51%	131.94%	137.97%	114.50%	114.75%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	124.29	142.39	138.03	135.49	132.21	123.99	108.47	9.52%
YoY %	-12.71%	3.16%	1.87%	2.48%	6.63%	14.31%	-	-
Horiz. %	114.58%	131.27%	127.25%	124.91%	121.89%	114.31%	100.00%	-
EPS	33.83	37.40	37.31	38.84	27.32	29.02	28.16	13.04%
YoY %	-9.55%	0.24%	-3.94%	42.17%	-5.86%	3.05%	-	-
Horiz. %	120.13%	132.81%	132.49%	137.93%	97.02%	103.05%	100.00%	-
DPS	8.10	8.10	7.70	7.69	7.73	7.62	5.60	27.98%
YoY %	0.00%	5.19%	0.13%	-0.52%	1.44%	36.07%	-	-
Horiz. %	144.64%	144.64%	137.50%	137.32%	138.04%	136.07%	100.00%	-
NAPS	2.44	2.42	2.37	2.36	2.00	2.12	2.36	2.25%
YoY %	0.83%	2.11%	0.42%	18.00%	-5.66%	-10.17%	-	-
Horiz. %	103.39%	102.54%	100.42%	100.00%	84.75%	89.83%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 188,656
RPS	103.88	118.93	115.46	113.50	110.21	87.86	70.15	30.01%
YoY %	-12.65%	3.01%	1.73%	2.99%	25.44%	25.25%	-	-
Horiz. %	148.08%	169.54%	164.59%	161.80%	157.11%	125.25%	100.00%	-
EPS	28.28	31.24	31.21	32.54	22.77	20.56	18.21	34.21%
YoY %	-9.48%	0.10%	-4.09%	42.91%	10.75%	12.90%	-	-
Horiz. %	155.30%	171.55%	171.39%	178.69%	125.04%	112.90%	100.00%	-
DPS	6.77	6.76	6.44	6.44	6.44	5.40	3.63	51.68%
YoY %	0.15%	4.97%	0.00%	0.00%	19.26%	48.76%	-	-
Horiz. %	186.50%	186.23%	177.41%	177.41%	177.41%	148.76%	100.00%	-
NAPS	2.0393	2.0212	1.9825	1.977	1.6671	1.5022	1.5263	21.37%
YoY %	0.90%	1.95%	0.28%	18.59%	10.98%	-1.58%	-	-
Horiz. %	133.61%	132.42%	129.89%	129.53%	109.22%	98.42%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	-
Price	1.59	1.58	1.66	1.41	1.29	1.22	1.52	-
P/RPS	1.28	1.11	1.20	1.04	0.98	0.98	1.40	-5.81%
YoY %	15.32%	-7.50%	15.38%	6.12%	0.00%	-30.00%	-	-
Horiz. %	91.43%	79.29%	85.71%	74.29%	70.00%	70.00%	100.00%	-
P/EPS	4.70	4.22	4.45	3.63	4.72	4.20	5.40	-8.86%
YoY %	11.37%	-5.17%	22.59%	-23.09%	12.38%	-22.22%	-	-
Horiz. %	87.04%	78.15%	82.41%	67.22%	87.41%	77.78%	100.00%	-
EY	21.28	23.67	22.48	27.55	21.17	23.78	18.53	9.69%
YoY %	-10.10%	5.29%	-18.40%	30.14%	-10.98%	28.33%	-	-
Horiz. %	114.84%	127.74%	121.32%	148.68%	114.25%	128.33%	100.00%	-
DY	5.09	5.13	4.64	5.45	5.99	6.24	3.68	24.21%
YoY %	-0.78%	10.56%	-14.86%	-9.02%	-4.01%	69.57%	-	-
Horiz. %	138.32%	139.40%	126.09%	148.10%	162.77%	169.57%	100.00%	-
P/NAPS	0.65	0.65	0.70	0.60	0.65	0.58	0.64	1.04%
YoY %	0.00%	-7.14%	16.67%	-7.69%	12.07%	-9.38%	-	-
Horiz. %	101.56%	101.56%	109.38%	93.75%	101.56%	90.62%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	25/08/11	19/05/11	16/02/11	22/10/10	17/08/10	03/05/10	02/02/10	-
Price	1.49	1.61	1.66	1.51	1.40	1.22	1.28	-
P/RPS	1.20	1.13	1.20	1.11	1.06	0.98	1.18	1.12%
YoY %	6.19%	-5.83%	8.11%	4.72%	8.16%	-16.95%	-	-
Horiz. %	101.69%	95.76%	101.69%	94.07%	89.83%	83.05%	100.00%	-
P/EPS	4.40	4.30	4.45	3.89	5.13	4.20	4.55	-2.21%
YoY %	2.33%	-3.37%	14.40%	-24.17%	22.14%	-7.69%	-	-
Horiz. %	96.70%	94.51%	97.80%	85.49%	112.75%	92.31%	100.00%	-
EY	22.71	23.23	22.48	25.72	19.51	23.78	22.00	2.14%
YoY %	-2.24%	3.34%	-12.60%	31.83%	-17.96%	8.09%	-	-
Horiz. %	103.23%	105.59%	102.18%	116.91%	88.68%	108.09%	100.00%	-
DY	5.44	5.03	4.64	5.09	5.52	6.24	4.38	15.59%
YoY %	8.15%	8.41%	-8.84%	-7.79%	-11.54%	42.47%	-	-
Horiz. %	124.20%	114.84%	105.94%	116.21%	126.03%	142.47%	100.00%	-
P/NAPS	0.61	0.67	0.70	0.64	0.70	0.58	0.54	8.48%
YoY %	-8.96%	-4.29%	9.38%	-8.57%	20.69%	7.41%	-	-
Horiz. %	112.96%	124.07%	129.63%	118.52%	129.63%	107.41%	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