[HUNZPTY] QoQ TTM Result on 31-Dec-2007 [#2]

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	202,758	245,275	258,293	248,894	218,108	186,734	164,575	14.87%
YoY %	-17.33%	-5.04%	3.78%	14.12%	16.80%	13.46%	-	-
Horiz. %	123.20%	149.04%	156.95%	151.23%	132.53%	113.46%	100.00%	-
PBT	58,338	68,341	75,350	73,362	64,183	57,501	51,408	8.77%
YoY %	-14.64%	-9.30%	2.71%	14.30%	11.62%	11.85%	-	-
Horiz. %	113.48%	132.94%	146.57%	142.71%	124.85%	111.85%	100.00%	-
Tax	-16,352	-19,280	-19,800	-19,080	-17,166	-15,232	-14,312	9.26%
YoY %	15.19%	2.63%	-3.77%	-11.15%	-12.70%	-6.43%	-	-
Horiz. %	114.25%	134.71%	138.35%	133.31%	119.94%	106.43%	100.00%	-
NP	41,986	49,061	55,550	54,282	47,017	42,269	37,096	8.58%
YoY %	-14.42%	-11.68%	2.34%	15.45%	11.23%	13.94%	-	-
Horiz. %	113.18%	132.25%	149.75%	146.33%	126.74%	113.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	41,976	48,424	54,242	52,244	44,074	39,244	32,224	19.21%
YoY %	-13.32%	-10.73%	3.82%	18.54%	12.31%	21.79%	-	-
Horiz. %	130.26%	150.27%	168.33%	162.13%	136.77%	121.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.03%	28.21%	26.28%	26.01%	26.75%	26.49%	27.84%	-
YoY %	-0.64%	7.34%	1.04%	-2.77%	0.98%	-4.85%	-	-
Horiz. %	100.68%	101.33%	94.40%	93.43%	96.08%	95.15%	100.00%	-
Total Cost	160,772	196,214	202,743	194,612	171,091	144,465	127,479	16.68%
YoY %	-18.06%	-3.22%	4.18%	13.75%	18.43%	13.32%	-	-
Horiz. %	126.12%	153.92%	159.04%	152.66%	134.21%	113.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	311,408	309,200	303,296	284,021	267,810	222,672	208,033	30.76%
YoY %	0.71%	1.95%	6.79%	6.05%	20.27%	7.04%	-	-
Horiz. %	149.69%	148.63%	145.79%	136.53%	128.73%	107.04%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	13,709	13,709	14,400	14,473	14,473	14,473	14,238	-2.48%
YoY %	0.00%	-4.80%	-0.50%	0.00%	0.00%	1.65%	-	-
Horiz. %	96.28%	96.28%	101.14%	101.65%	101.65%	101.65%	100.00%	-
Div Payout %	32.66%	28.31%	26.55%	27.70%	32.84%	36.88%	44.19%	-
YoY %	15.37%	6.63%	-4.15%	-15.65%	-10.95%	-16.54%	-	-
Horiz. %	73.91%	64.06%	60.08%	62.68%	74.32%	83.46%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	311,408	309,200	303,296	284,021	267,810	222,672	208,033	30.76%
YoY %	0.71%	1.95%	6.79%	6.05%	20.27%	7.04%	-	-
Horiz. %	149.69%	148.63%	145.79%	136.53%	128.73%	107.04%	100.00%	-
NOSH	145,518	147,238	151,648	136,548	135,257	117,195	113,679	17.84%
YoY %	-1.17%	-2.91%	11.06%	0.95%	15.41%	3.09%	-	-
Horiz. %	128.01%	129.52%	133.40%	120.12%	118.98%	103.09%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	20.71%	20.00%	21.51%	21.81%	21.56%	22.64%	22.54%	-
YoY %	3.55%	-7.02%	-1.38%	1.16%	-4.77%	0.44%	-	-
Horiz. %	91.88%	88.73%	95.43%	96.76%	95.65%	100.44%	100.00%	-
ROE	13.48%	15.66%	17.88%	18.39%	16.46%	17.62%	15.49%	-
YoY %	-13.92%	-12.42%	-2.77%	11.73%	-6.58%	13.75%	-	-
Horiz. %	87.02%	101.10%	115.43%	118.72%	106.26%	113.75%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	139.34	166.58	170.32	182.28	161.25	159.33	144.77	-2.50%
YoY %	-16.35%	-2.20%	-6.56%	13.04%	1.21%	10.06%	-	-
Horiz. %	96.25%	115.07%	117.65%	125.91%	111.38%	110.06%	100.00%	-
EPS	28.85	32.89	35.77	38.26	32.59	33.49	28.35	1.16%
YoY %	-12.28%	-8.05%	-6.51%	17.40%	-2.69%	18.13%	-	-
Horiz. %	101.76%	116.01%	126.17%	134.96%	114.96%	118.13%	100.00%	-
DPS	9.42	9.31	9.50	10.60	10.70	12.35	12.50	-17.14%
YoY %	1.18%	-2.00%	-10.38%	-0.93%	-13.36%	-1.20%	-	-
Horiz. %	75.36%	74.48%	76.00%	84.80%	85.60%	98.80%	100.00%	-
NAPS	2.14	2.10	2.00	2.08	1.98	1.90	1.83	10.96%
YoY %	1.90%	5.00%	-3.85%	5.05%	4.21%	3.83%	-	-
Horiz. %	116.94%	114.75%	109.29%	113.66%	108.20%	103.83%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 136,548
RPS	90.03	108.91	114.69	110.52	96.85	82.92	73.08	14.87%
YoY %	-17.34%	-5.04%	3.77%	14.11%	16.80%	13.46%	-	-
Horiz. %	123.19%	149.03%	156.94%	151.23%	132.53%	113.46%	100.00%	-
EPS	18.64	21.50	24.09	23.20	19.57	17.43	14.31	19.21%
YoY %	-13.30%	-10.75%	3.84%	18.55%	12.28%	21.80%	-	-
Horiz. %	130.26%	150.24%	168.34%	162.12%	136.76%	121.80%	100.00%	-
DPS	6.09	6.09	6.39	6.43	6.43	6.43	6.32	-2.43%
YoY %	0.00%	-4.69%	-0.62%	0.00%	0.00%	1.74%	-	-
Horiz. %	96.36%	96.36%	101.11%	101.74%	101.74%	101.74%	100.00%	-
NAPS	1.3828	1.373	1.3468	1.2612	1.1892	0.9888	0.9238	30.75%
YoY %	0.71%	1.95%	6.79%	6.05%	20.27%	7.04%	-	-
Horiz. %	149.69%	148.63%	145.79%	136.52%	128.73%	107.04%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	1.40	1.70	2.14	2.71	2.66	3.24	2.19	-
P/RPS	1.00	1.02	1.26	1.49	1.65	2.03	1.51	-23.96%
YoY %	-1.96%	-19.05%	-15.44%	-9.70%	-18.72%	34.44%	-	-
Horiz. %	66.23%	67.55%	83.44%	98.68%	109.27%	134.44%	100.00%	-
P/EPS	4.85	5.17	5.98	7.08	8.16	9.68	7.73	-26.64%
YoY %	-6.19%	-13.55%	-15.54%	-13.24%	-15.70%	25.23%	-	-
Horiz. %	62.74%	66.88%	77.36%	91.59%	105.56%	125.23%	100.00%	-
EY	20.60	19.35	16.71	14.12	12.25	10.34	12.94	36.22%
YoY %	6.46%	15.80%	18.34%	15.27%	18.47%	-20.09%	-	-
Horiz. %	159.20%	149.54%	129.13%	109.12%	94.67%	79.91%	100.00%	-
DY	6.73	5.48	4.44	3.91	4.02	3.81	5.71	11.54%
YoY %	22.81%	23.42%	13.55%	-2.74%	5.51%	-33.27%	-	-
Horiz. %	117.86%	95.97%	77.76%	68.48%	70.40%	66.73%	100.00%	-
P/NAPS	0.65	0.81	1.07	1.30	1.34	1.71	1.20	-33.47%
YoY %	-19.75%	-24.30%	-17.69%	-2.99%	-21.64%	42.50%	-	-
Horiz. %	54.17%	67.50%	89.17%	108.33%	111.67%	142.50%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	26/11/08	20/08/08	26/05/08	20/02/08	13/11/07	17/08/07	07/05/07	-
Price	1.29	1.40	1.84	2.51	2.69	2.60	3.10	-
P/RPS	0.93	0.84	1.08	1.38	1.67	1.63	2.14	-42.53%
YoY %	10.71%	-22.22%	-21.74%	-17.37%	2.45%	-23.83%	-	-
Horiz. %	43.46%	39.25%	50.47%	64.49%	78.04%	76.17%	100.00%	-
P/EPS	4.47	4.26	5.14	6.56	8.26	7.76	10.94	-44.84%
YoY %	4.93%	-17.12%	-21.65%	-20.58%	6.44%	-29.07%	-	-
Horiz. %	40.86%	38.94%	46.98%	59.96%	75.50%	70.93%	100.00%	-
EY	22.36	23.49	19.44	15.24	12.11	12.88	9.14	81.26%
YoY %	-4.81%	20.83%	27.56%	25.85%	-5.98%	40.92%	-	-
Horiz. %	244.64%	257.00%	212.69%	166.74%	132.49%	140.92%	100.00%	-
DY	7.30	6.65	5.16	4.22	3.98	4.75	4.03	48.43%
YoY %	9.77%	28.88%	22.27%	6.03%	-16.21%	17.87%	-	-
Horiz. %	181.14%	165.01%	128.04%	104.71%	98.76%	117.87%	100.00%	-
P/NAPS	0.60	0.67	0.92	1.21	1.36	1.37	1.69	-49.76%
YoY %	-10.45%	-27.17%	-23.97%	-11.03%	-0.73%	-18.93%	-	-
Horiz. %	35.50%	39.64%	54.44%	71.60%	80.47%	81.07%	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