[HUNZPTY] YoY Annual (Unaudited) Result on 30-Jun-2010 [#4]

Announcement Date
17-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
YoY- 80.15%
Quarter Report
View:
Show?
Annual (Unaudited) Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 112,106 124,354 211,419 248,191 91,383 245,275 186,734 -8.14%
PBT 176,897 114,074 78,288 69,122 39,125 68,341 57,501 20.57%
Tax -3,389 -11,532 -14,932 -18,279 -10,857 -19,280 -15,232 -22.13%
NP 173,508 102,542 63,356 50,843 28,268 49,061 42,269 26.50%
-
NP to SH 166,034 101,671 63,682 50,925 28,268 48,424 39,244 27.14%
-
Tax Rate 1.92% 10.11% 19.07% 26.44% 27.75% 28.21% 26.49% -
Total Cost -61,402 21,812 148,063 197,348 63,115 196,214 144,465 -
-
Net Worth 696,265 548,927 459,301 347,985 325,041 294,547 221,399 21.02%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 10,153 10,280 15,247 12,929 8,126 12,903 14,642 -5.91%
Div Payout % 6.12% 10.11% 23.94% 25.39% 28.75% 26.65% 37.31% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 696,265 548,927 459,301 347,985 325,041 294,547 221,399 21.02%
NOSH 181,319 183,587 188,238 159,626 145,107 140,260 117,142 7.54%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 154.77% 82.46% 29.97% 20.49% 30.93% 20.00% 22.64% -
ROE 23.85% 18.52% 13.86% 14.63% 8.70% 16.44% 17.73% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 61.83 67.74 112.31 155.48 62.98 174.87 159.41 -14.58%
EPS 91.57 55.38 33.83 31.85 19.02 34.56 33.49 18.23%
DPS 5.60 5.60 8.10 8.10 5.60 9.20 12.50 -12.51%
NAPS 3.84 2.99 2.44 2.18 2.24 2.10 1.89 12.52%
Adjusted Per Share Value based on latest NOSH - 187,720
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 49.78 55.22 93.88 110.21 40.58 108.91 82.92 -8.14%
EPS 73.73 45.15 28.28 22.61 12.55 21.50 17.43 27.14%
DPS 4.51 4.57 6.77 5.74 3.61 5.73 6.50 -5.90%
NAPS 3.0917 2.4375 2.0395 1.5452 1.4433 1.3079 0.9831 21.02%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.07 1.47 1.59 1.29 1.45 1.70 3.24 -
P/RPS 3.35 2.17 1.42 0.83 2.30 0.97 2.03 8.69%
P/EPS 2.26 2.65 4.70 4.04 7.44 4.92 9.67 -21.49%
EY 44.24 37.67 21.28 24.73 13.43 20.31 10.34 27.38%
DY 2.71 3.81 5.09 6.28 3.86 5.41 3.86 -5.71%
P/NAPS 0.54 0.49 0.65 0.59 0.65 0.81 1.71 -17.46%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 30/08/12 25/08/11 17/08/10 24/08/09 20/08/08 17/08/07 -
Price 2.01 1.54 1.49 1.40 1.43 1.40 2.60 -
P/RPS 3.25 2.27 1.33 0.90 2.27 0.80 1.63 12.17%
P/EPS 2.20 2.78 4.40 4.39 7.34 4.06 7.76 -18.93%
EY 45.56 35.96 22.71 22.79 13.62 24.66 12.89 23.39%
DY 2.79 3.64 5.44 5.79 3.92 6.57 4.81 -8.67%
P/NAPS 0.52 0.52 0.61 0.64 0.64 0.67 1.38 -15.00%

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