[HUNZPTY] YoY Annual (Unaudited) Result on 30-Jun-2009 [#4]

Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
YoY- -41.62%
View:
Show?
Annual (Unaudited) Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 124,354 211,419 248,191 91,383 245,275 186,734 116,635 1.07%
PBT 114,074 78,288 69,122 39,125 68,341 57,501 34,806 21.85%
Tax -11,532 -14,932 -18,279 -10,857 -19,280 -15,232 -9,857 2.64%
NP 102,542 63,356 50,843 28,268 49,061 42,269 24,949 26.53%
-
NP to SH 101,671 63,682 50,925 28,268 48,424 39,244 19,779 31.33%
-
Tax Rate 10.11% 19.07% 26.44% 27.75% 28.21% 26.49% 28.32% -
Total Cost 21,812 148,063 197,348 63,115 196,214 144,465 91,686 -21.26%
-
Net Worth 548,927 459,301 347,985 325,041 294,547 221,399 193,688 18.94%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 10,280 15,247 12,929 8,126 12,903 14,642 8,545 3.12%
Div Payout % 10.11% 23.94% 25.39% 28.75% 26.65% 37.31% 43.20% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 548,927 459,301 347,985 325,041 294,547 221,399 193,688 18.94%
NOSH 183,587 188,238 159,626 145,107 140,260 117,142 113,934 8.26%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 82.46% 29.97% 20.49% 30.93% 20.00% 22.64% 21.39% -
ROE 18.52% 13.86% 14.63% 8.70% 16.44% 17.73% 10.21% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 67.74 112.31 155.48 62.98 174.87 159.41 102.37 -6.64%
EPS 55.38 33.83 31.85 19.02 34.56 33.49 17.36 21.30%
DPS 5.60 8.10 8.10 5.60 9.20 12.50 7.50 -4.74%
NAPS 2.99 2.44 2.18 2.24 2.10 1.89 1.70 9.85%
Adjusted Per Share Value based on latest NOSH - 145,851
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 55.22 93.88 110.21 40.58 108.91 82.92 51.79 1.07%
EPS 45.15 28.28 22.61 12.55 21.50 17.43 8.78 31.34%
DPS 4.57 6.77 5.74 3.61 5.73 6.50 3.79 3.16%
NAPS 2.4375 2.0395 1.5452 1.4433 1.3079 0.9831 0.8601 18.94%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.47 1.59 1.29 1.45 1.70 3.24 1.18 -
P/RPS 2.17 1.42 0.83 2.30 0.97 2.03 1.15 11.15%
P/EPS 2.65 4.70 4.04 7.44 4.92 9.67 6.80 -14.52%
EY 37.67 21.28 24.73 13.43 20.31 10.34 14.71 16.95%
DY 3.81 5.09 6.28 3.86 5.41 3.86 6.36 -8.17%
P/NAPS 0.49 0.65 0.59 0.65 0.81 1.71 0.69 -5.54%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 25/08/11 17/08/10 24/08/09 20/08/08 17/08/07 29/08/06 -
Price 1.54 1.49 1.40 1.43 1.40 2.60 1.46 -
P/RPS 2.27 1.33 0.90 2.27 0.80 1.63 1.43 7.99%
P/EPS 2.78 4.40 4.39 7.34 4.06 7.76 8.41 -16.83%
EY 35.96 22.71 22.79 13.62 24.66 12.89 11.89 20.23%
DY 3.64 5.44 5.79 3.92 6.57 4.81 5.14 -5.58%
P/NAPS 0.52 0.61 0.64 0.64 0.67 1.38 0.86 -8.03%

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