[HUNZPTY] QoQ TTM Result on 31-Mar-2007 [#3]

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
TTM Result
Revenue	248,894	218,108	186,734	164,575	135,158	126,982	116,635	65.52%
YoY %	14.12%	16.80%	13.46%	21.76%	6.44%	8.87%	-	-
Horiz. %	213.40%	187.00%	160.10%	141.10%	115.88%	108.87%	100.00%	-
PBT	73,362	64,183	57,501	51,408	43,202	38,607	34,806	64.16%
YoY %	14.30%	11.62%	11.85%	18.99%	11.90%	10.92%	-	-
Horiz. %	210.77%	184.40%	165.20%	147.70%	124.12%	110.92%	100.00%	-
Tax	-19,080	-17,166	-15,232	-14,312	-12,327	-10,910	-9,837	55.34%
YoY %	-11.15%	-12.70%	-6.43%	-16.10%	-12.99%	-10.91%	-	-
Horiz. %	193.96%	174.50%	154.84%	145.49%	125.31%	110.91%	100.00%	-
NP	54,282	47,017	42,269	37,096	30,875	27,697	24,969	67.57%
YoY %	15.45%	11.23%	13.94%	20.15%	11.47%	10.93%	-	-
Horiz. %	217.40%	188.30%	169.29%	148.57%	123.65%	110.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	52,244	44,074	39,244	32,224	26,347	22,730	19,779	90.74%
YoY %	18.54%	12.31%	21.79%	22.31%	15.91%	14.92%	-	-
Horiz. %	264.14%	222.83%	198.41%	162.92%	133.21%	114.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.01%	26.75%	26.49%	27.84%	28.53%	28.26%	28.26%	-
YoY %	-2.77%	0.98%	-4.85%	-2.42%	0.96%	0.00%	-	-
Horiz. %	92.04%	94.66%	93.74%	98.51%	100.96%	100.00%	100.00%	-
Total Cost	194,612	171,091	144,465	127,479	104,283	99,285	91,666	64.96%
YoY %	13.75%	18.43%	13.32%	22.24%	5.03%	8.31%	-	-
Horiz. %	212.31%	186.65%	157.60%	139.07%	113.76%	108.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	284,021	267,810	222,672	208,033	201,358	198,763	192,772	29.38%
YoY %	6.05%	20.27%	7.04%	3.31%	1.31%	3.11%	-	-
Horiz. %	147.34%	138.93%	115.51%	107.92%	104.45%	103.11%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	14,473	14,473	14,473	14,238	8,554	8,554	8,554	41.85%
YoY %	0.00%	0.00%	1.65%	66.45%	0.00%	0.00%	-	-
Horiz. %	169.20%	169.20%	169.20%	166.45%	100.00%	100.00%	100.00%	-
Div Payout %	27.70%	32.84%	36.88%	44.19%	32.47%	37.64%	43.25%	-
YoY %	-15.65%	-10.95%	-16.54%	36.09%	-13.74%	-12.97%	-	-
Horiz. %	64.05%	75.93%	85.27%	102.17%	75.08%	87.03%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	284,021	267,810	222,672	208,033	201,358	198,763	192,772	29.38%
YoY %	6.05%	20.27%	7.04%	3.31%	1.31%	3.11%	-	-
Horiz. %	147.34%	138.93%	115.51%	107.92%	104.45%	103.11%	100.00%	-
NOSH	136,548	135,257	117,195	113,679	113,761	113,579	114,066	12.70%
YoY %	0.95%	15.41%	3.09%	-0.07%	0.16%	-0.43%	-	-
Horiz. %	119.71%	118.58%	102.74%	99.66%	99.73%	99.57%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	21.81%	21.56%	22.64%	22.54%	22.84%	21.81%	21.41%	-
YoY %	1.16%	-4.77%	0.44%	-1.31%	4.72%	1.87%	-	-
Horiz. %	101.87%	100.70%	105.74%	105.28%	106.68%	101.87%	100.00%	-
ROE	18.39%	16.46%	17.62%	15.49%	13.08%	11.44%	10.26%	-
YoY %	11.73%	-6.58%	13.75%	18.43%	14.34%	11.50%	-	-
Horiz. %	179.24%	160.43%	171.73%	150.97%	127.49%	111.50%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	182.28	161.25	159.33	144.77	118.81	111.80	102.25	46.86%
YoY %	13.04%	1.21%	10.06%	21.85%	6.27%	9.34%	-	-
Horiz. %	178.27%	157.70%	155.82%	141.58%	116.20%	109.34%	100.00%	-
EPS	38.26	32.59	33.49	28.35	23.16	20.01	17.34	69.24%
YoY %	17.40%	-2.69%	18.13%	22.41%	15.74%	15.40%	-	-
Horiz. %	220.65%	187.95%	193.14%	163.49%	133.56%	115.40%	100.00%	-
DPS	10.60	10.70	12.35	12.50	7.50	7.50	7.50	25.86%
YoY %	-0.93%	-13.36%	-1.20%	66.67%	0.00%	0.00%	-	-
Horiz. %	141.33%	142.67%	164.67%	166.67%	100.00%	100.00%	100.00%	-
NAPS	2.08	1.98	1.90	1.83	1.77	1.75	1.69	14.80%
YoY %	5.05%	4.21%	3.83%	3.39%	1.14%	3.55%	-	-
Horiz. %	123.08%	117.16%	112.43%	108.28%	104.73%	103.55%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 113,679
RPS	110.52	96.85	82.92	73.08	60.02	56.39	51.79	65.52%
YoY %	14.11%	16.80%	13.46%	21.76%	6.44%	8.88%	-	-
Horiz. %	213.40%	187.01%	160.11%	141.11%	115.89%	108.88%	100.00%	-
EPS	23.20	19.57	17.43	14.31	11.70	10.09	8.78	90.79%
YoY %	18.55%	12.28%	21.80%	22.31%	15.96%	14.92%	-	-
Horiz. %	264.24%	222.89%	198.52%	162.98%	133.26%	114.92%	100.00%	-
DPS	6.43	6.43	6.43	6.32	3.80	3.80	3.80	41.86%
YoY %	0.00%	0.00%	1.74%	66.32%	0.00%	0.00%	-	-
Horiz. %	169.21%	169.21%	169.21%	166.32%	100.00%	100.00%	100.00%	-
NAPS	1.2612	1.1892	0.9888	0.9238	0.8941	0.8826	0.856	29.38%
YoY %	6.05%	20.27%	7.04%	3.32%	1.30%	3.11%	-	-
Horiz. %	147.34%	138.93%	115.51%	107.92%	104.45%	103.11%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	2.71	2.66	3.24	2.19	1.90	1.55	1.18	-
P/RPS	1.49	1.65	2.03	1.51	1.60	1.39	1.15	18.79%
YoY %	-9.70%	-18.72%	34.44%	-5.63%	15.11%	20.87%	-	-
Horiz. %	129.57%	143.48%	176.52%	131.30%	139.13%	120.87%	100.00%	-
P/EPS	7.08	8.16	9.68	7.73	8.20	7.75	6.81	2.61%
YoY %	-13.24%	-15.70%	25.23%	-5.73%	5.81%	13.80%	-	-
Horiz. %	103.96%	119.82%	142.14%	113.51%	120.41%	113.80%	100.00%	-
EY	14.12	12.25	10.34	12.94	12.19	12.91	14.69	-2.59%
YoY %	15.27%	18.47%	-20.09%	6.15%	-5.58%	-12.12%	-	-
Horiz. %	96.12%	83.39%	70.39%	88.09%	82.98%	87.88%	100.00%	-
DY	3.91	4.02	3.81	5.71	3.95	4.84	6.36	-27.63%
YoY %	-2.74%	5.51%	-33.27%	44.56%	-18.39%	-23.90%	-	-
Horiz. %	61.48%	63.21%	59.91%	89.78%	62.11%	76.10%	100.00%	-
P/NAPS	1.30	1.34	1.71	1.20	1.07	0.89	0.70	50.91%
YoY %	-2.99%	-21.64%	42.50%	12.15%	20.22%	27.14%	-	-
Horiz. %	185.71%	191.43%	244.29%	171.43%	152.86%	127.14%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	20/02/08	13/11/07	17/08/07	07/05/07	06/02/07	21/11/06	29/08/06	-
Price	2.51	2.69	2.60	3.10	2.18	1.72	1.46	-
P/RPS	1.38	1.67	1.63	2.14	1.83	1.54	1.43	-2.33%
YoY %	-17.37%	2.45%	-23.83%	16.94%	18.83%	7.69%	-	-
Horiz. %	96.50%	116.78%	113.99%	149.65%	127.97%	107.69%	100.00%	-
P/EPS	6.56	8.26	7.76	10.94	9.41	8.59	8.42	-15.29%
YoY %	-20.58%	6.44%	-29.07%	16.26%	9.55%	2.02%	-	-
Horiz. %	77.91%	98.10%	92.16%	129.93%	111.76%	102.02%	100.00%	-
EY	15.24	12.11	12.88	9.14	10.62	11.64	11.88	18.00%
YoY %	25.85%	-5.98%	40.92%	-13.94%	-8.76%	-2.02%	-	-
Horiz. %	128.28%	101.94%	108.42%	76.94%	89.39%	97.98%	100.00%	-
DY	4.22	3.98	4.75	4.03	3.44	4.36	5.14	-12.28%
YoY %	6.03%	-16.21%	17.87%	17.15%	-21.10%	-15.18%	-	-
Horiz. %	82.10%	77.43%	92.41%	78.40%	66.93%	84.82%	100.00%	-
P/NAPS	1.21	1.36	1.37	1.69	1.23	0.98	0.86	25.48%
YoY %	-11.03%	-0.73%	-18.93%	37.40%	25.51%	13.95%	-	-
Horiz. %	140.70%	158.14%	159.30%	196.51%	143.02%	113.95%	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