[HUNZPTY] QoQ TTM Result on 31-Dec-2000 [#2]

Announcement Date
21-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Dec-2000 [#2]
Profit Trend
QoQ- 81.13%
YoY--%
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 47,826 57,064 66,885 59,269 39,116 24,742 0 -
PBT 12,601 15,111 17,081 15,282 8,883 5,684 0 -
Tax -4,963 -6,225 -7,607 -6,767 -4,182 -2,580 0 -
NP 7,638 8,886 9,474 8,515 4,701 3,104 0 -
-
NP to SH 7,638 8,886 9,474 8,515 4,701 3,104 0 -
-
Tax Rate 39.39% 41.20% 44.53% 44.28% 47.08% 45.39% - -
Total Cost 40,188 48,178 57,411 50,754 34,415 21,638 0 -
-
Net Worth 90,168 94,142 90,487 89,623 85,943 87,303 58,400 33.55%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 3,396 3,396 - 3,352 3,352 3,352 - -
Div Payout % 44.47% 38.22% - 39.37% 71.31% 108.00% - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 90,168 94,142 90,487 89,623 85,943 87,303 58,400 33.55%
NOSH 60,172 62,900 59,937 59,968 60,037 62,080 58,400 2.01%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 15.97% 15.57% 14.16% 14.37% 12.02% 12.55% 0.00% -
ROE 8.47% 9.44% 10.47% 9.50% 5.47% 3.56% 0.00% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 79.48 90.72 111.59 98.83 65.15 39.86 0.00 -
EPS 12.69 14.13 15.81 14.20 7.83 5.00 0.00 -
DPS 5.64 5.40 0.00 5.59 5.58 5.40 0.00 -
NAPS 1.4985 1.4967 1.5097 1.4945 1.4315 1.4063 1.00 30.91%
Adjusted Per Share Value based on latest NOSH - 59,968
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 21.24 25.34 29.70 26.32 17.37 10.99 0.00 -
EPS 3.39 3.95 4.21 3.78 2.09 1.38 0.00 -
DPS 1.51 1.51 0.00 1.49 1.49 1.49 0.00 -
NAPS 0.4004 0.418 0.4018 0.398 0.3816 0.3877 0.2593 33.56%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.98 0.99 1.00 1.19 1.50 1.81 2.80 -
P/RPS 1.23 1.09 0.90 1.20 2.30 4.54 0.00 -
P/EPS 7.72 7.01 6.33 8.38 19.16 36.20 0.00 -
EY 12.95 14.27 15.81 11.93 5.22 2.76 0.00 -
DY 5.76 5.45 0.00 4.70 3.72 2.98 0.00 -
P/NAPS 0.65 0.66 0.66 0.80 1.05 1.29 2.80 -62.19%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/11/01 29/08/01 24/05/01 21/02/01 24/11/00 - - -
Price 1.37 0.98 0.96 1.04 1.46 0.00 0.00 -
P/RPS 1.72 1.08 0.86 1.05 2.24 0.00 0.00 -
P/EPS 10.79 6.94 6.07 7.32 18.65 0.00 0.00 -
EY 9.27 14.42 16.47 13.65 5.36 0.00 0.00 -
DY 4.12 5.51 0.00 5.38 3.82 0.00 0.00 -
P/NAPS 0.91 0.65 0.64 0.70 1.02 0.00 0.00 -

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

Post a Comment