[HUNZPTY] YoY Annualized Quarter Result on 30-Jun-2003 [#4]

Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 45.63%
YoY- 58.38%
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 116,635 112,259 117,297 112,533 56,295 57,064 67,227 9.61%
PBT 34,806 34,903 27,022 22,598 12,322 15,111 20,045 9.62%
Tax -9,857 -12,271 -13,216 -11,456 -5,287 -6,180 -15,040 -6.79%
NP 24,949 22,632 13,806 11,142 7,035 8,931 5,005 30.68%
-
NP to SH 19,779 16,363 13,806 11,142 7,035 8,931 5,005 25.72%
-
Tax Rate 28.32% 35.16% 48.91% 50.69% 42.91% 40.90% 75.03% -
Total Cost 91,686 89,627 103,491 101,391 49,260 48,133 62,222 6.67%
-
Net Worth 193,688 166,366 126,593 102,527 96,920 89,113 82,656 15.24%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 8,545 7,947 72 48 3,235 3,215 3,173 17.94%
Div Payout % 43.20% 48.57% 0.52% 0.43% 46.00% 36.00% 63.41% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 193,688 166,366 126,593 102,527 96,920 89,113 82,656 15.24%
NOSH 113,934 105,966 90,424 60,140 59,923 59,540 58,776 11.65%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 21.39% 20.16% 11.77% 9.90% 12.50% 15.65% 7.44% -
ROE 10.21% 9.84% 10.91% 10.87% 7.26% 10.02% 6.06% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 102.37 105.94 129.72 187.12 93.95 95.84 114.38 -1.83%
EPS 17.36 15.37 15.13 18.60 11.74 15.00 21.00 -3.12%
DPS 7.50 7.50 0.08 0.08 5.40 5.40 5.40 5.62%
NAPS 1.70 1.57 1.40 1.7048 1.6174 1.4967 1.4063 3.21%
Adjusted Per Share Value based on latest NOSH - 60,133
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 51.79 49.85 52.09 49.97 25.00 25.34 29.85 9.61%
EPS 8.78 7.27 6.13 4.95 3.12 3.97 2.22 25.74%
DPS 3.79 3.53 0.03 0.02 1.44 1.43 1.41 17.90%
NAPS 0.8601 0.7387 0.5621 0.4553 0.4304 0.3957 0.367 15.24%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.18 1.32 1.41 1.38 1.68 0.99 1.81 -
P/RPS 1.15 1.25 1.09 0.74 1.79 1.03 1.58 -5.15%
P/EPS 6.80 8.55 9.23 7.45 14.31 6.60 21.26 -17.29%
EY 14.71 11.70 10.83 13.43 6.99 15.15 4.70 20.93%
DY 6.36 5.68 0.06 0.06 3.21 5.45 2.98 13.46%
P/NAPS 0.69 0.84 1.01 0.81 1.04 0.66 1.29 -9.89%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 26/08/05 20/08/04 27/08/03 30/08/02 29/08/01 25/08/00 -
Price 1.46 1.33 1.60 1.88 1.49 0.98 1.80 -
P/RPS 1.43 1.26 1.23 1.00 1.59 1.02 1.57 -1.54%
P/EPS 8.41 8.61 10.48 10.15 12.69 6.53 21.14 -14.23%
EY 11.89 11.61 9.54 9.85 7.88 15.31 4.73 16.59%
DY 5.14 5.64 0.05 0.04 3.62 5.51 3.00 9.38%
P/NAPS 0.86 0.85 1.14 1.10 0.92 0.65 1.28 -6.41%

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