[HUNZPTY] YoY Annualized Quarter Result on 30-Jun-2007 [#4]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Annualized Quarter Result
Revenue	248,191	91,383	245,275	186,734	116,635	112,259	117,297	13.29%
YoY %	171.59%	-62.74%	31.35%	60.10%	3.90%	-4.30%	-	-
Horiz. %	211.59%	77.91%	209.11%	159.20%	99.44%	95.70%	100.00%	-
PBT	69,122	39,125	68,341	57,501	34,806	34,903	27,022	16.93%
YoY %	76.67%	-42.75%	18.85%	65.20%	-0.28%	29.17%	-	-
Horiz. %	255.80%	144.79%	252.91%	212.79%	128.81%	129.17%	100.00%	-
Tax	-18,279	-10,857	-19,280	-15,232	-9,857	-12,271	-13,216	5.55%
YoY %	-68.36%	43.69%	-26.58%	-54.53%	19.67%	7.15%	-	-
Horiz. %	138.31%	82.15%	145.88%	115.25%	74.58%	92.85%	100.00%	-
NP	50,843	28,268	49,061	42,269	24,949	22,632	13,806	24.25%
YoY %	79.86%	-42.38%	16.07%	69.42%	10.24%	63.93%	-	-
Horiz. %	368.27%	204.75%	355.36%	306.16%	180.71%	163.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	50,925	28,268	48,424	39,244	19,779	16,363	13,806	24.28%
YoY %	80.15%	-41.62%	23.39%	98.41%	20.88%	18.52%	-	-
Horiz. %	368.86%	204.75%	350.75%	284.25%	143.26%	118.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.44%	27.75%	28.21%	26.49%	28.32%	35.16%	48.91%	-
YoY %	-4.72%	-1.63%	6.49%	-6.46%	-19.45%	-28.11%	-	-
Horiz. %	54.06%	56.74%	57.68%	54.16%	57.90%	71.89%	100.00%	-
Total Cost	197,348	63,115	196,214	144,465	91,686	89,627	103,491	11.35%
YoY %	212.68%	-67.83%	35.82%	57.56%	2.30%	-13.40%	-	-
Horiz. %	190.69%	60.99%	189.60%	139.59%	88.59%	86.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	347,985	325,041	294,547	221,399	193,688	166,366	126,593	18.34%
YoY %	7.06%	10.35%	33.04%	14.31%	16.42%	31.42%	-	-
Horiz. %	274.88%	256.76%	232.67%	174.89%	153.00%	131.42%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	12,929	8,126	12,903	14,642	8,545	7,947	72	137.42%
YoY %	59.11%	-37.02%	-11.88%	71.35%	7.52%	10,937.50%	-	-
Horiz. %	17,956.94%	11,286.11%	17,920.83%	20,336.11%	11,868.06%	11,037.50%	100.00%	-
Div Payout %	25.39%	28.75%	26.65%	37.31%	43.20%	48.57%	0.52%	-
YoY %	-11.69%	7.88%	-28.57%	-13.63%	-11.06%	9,240.38%	-	-
Horiz. %	4,882.69%	5,528.85%	5,125.00%	7,175.00%	8,307.69%	9,340.38%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	347,985	325,041	294,547	221,399	193,688	166,366	126,593	18.34%
YoY %	7.06%	10.35%	33.04%	14.31%	16.42%	31.42%	-	-
Horiz. %	274.88%	256.76%	232.67%	174.89%	153.00%	131.42%	100.00%	-
NOSH	159,626	145,107	140,260	117,142	113,934	105,966	90,424	9.93%
YoY %	10.01%	3.46%	19.74%	2.82%	7.52%	17.19%	-	-
Horiz. %	176.53%	160.47%	155.11%	129.55%	126.00%	117.19%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	20.49%	30.93%	20.00%	22.64%	21.39%	20.16%	11.77%	-
YoY %	-33.75%	54.65%	-11.66%	5.84%	6.10%	71.28%	-	-
Horiz. %	174.09%	262.79%	169.92%	192.35%	181.73%	171.28%	100.00%	-
ROE	14.63%	8.70%	16.44%	17.73%	10.21%	9.84%	10.91%	-
YoY %	68.16%	-47.08%	-7.28%	73.65%	3.76%	-9.81%	-	-
Horiz. %	134.10%	79.74%	150.69%	162.51%	93.58%	90.19%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	155.48	62.98	174.87	159.41	102.37	105.94	129.72	3.06%
YoY %	146.87%	-63.98%	9.70%	55.72%	-3.37%	-18.33%	-	-
Horiz. %	119.86%	48.55%	134.81%	122.89%	78.92%	81.67%	100.00%	-
EPS	31.85	19.02	34.56	33.49	17.36	15.37	15.13	13.20%
YoY %	67.46%	-44.97%	3.19%	92.91%	12.95%	1.59%	-	-
Horiz. %	210.51%	125.71%	228.42%	221.35%	114.74%	101.59%	100.00%	-
DPS	8.10	5.60	9.20	12.50	7.50	7.50	0.08	115.81%
YoY %	44.64%	-39.13%	-26.40%	66.67%	0.00%	9,275.00%	-	-
Horiz. %	10,125.00%	7,000.00%	11,500.00%	15,625.00%	9,375.00%	9,375.00%	100.00%	-
NAPS	2.18	2.24	2.10	1.89	1.70	1.57	1.40	7.65%
YoY %	-2.68%	6.67%	11.11%	11.18%	8.28%	12.14%	-	-
Horiz. %	155.71%	160.00%	150.00%	135.00%	121.43%	112.14%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 117,195
RPS	110.21	40.58	108.91	82.92	51.79	49.85	52.09	13.29%
YoY %	171.59%	-62.74%	31.34%	60.11%	3.89%	-4.30%	-	-
Horiz. %	211.58%	77.90%	209.08%	159.19%	99.42%	95.70%	100.00%	-
EPS	22.61	12.55	21.50	17.43	8.78	7.27	6.13	24.28%
YoY %	80.16%	-41.63%	23.35%	98.52%	20.77%	18.60%	-	-
Horiz. %	368.84%	204.73%	350.73%	284.34%	143.23%	118.60%	100.00%	-
DPS	5.74	3.61	5.73	6.50	3.79	3.53	0.03	139.95%
YoY %	59.00%	-37.00%	-11.85%	71.50%	7.37%	11,666.67%	-	-
Horiz. %	19,133.33%	12,033.33%	19,100.00%	21,666.67%	12,633.33%	11,766.67%	100.00%	-
NAPS	1.5452	1.4433	1.3079	0.9831	0.8601	0.7387	0.5621	18.34%
YoY %	7.06%	10.35%	33.04%	14.30%	16.43%	31.42%	-	-
Horiz. %	274.90%	256.77%	232.68%	174.90%	153.02%	131.42%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	1.29	1.45	1.70	3.24	1.18	1.32	1.41	-
P/RPS	0.83	2.30	0.97	2.03	1.15	1.25	1.09	-4.43%
YoY %	-63.91%	137.11%	-52.22%	76.52%	-8.00%	14.68%	-	-
Horiz. %	76.15%	211.01%	88.99%	186.24%	105.50%	114.68%	100.00%	-
P/EPS	4.04	7.44	4.92	9.67	6.80	8.55	9.23	-12.85%
YoY %	-45.70%	51.22%	-49.12%	42.21%	-20.47%	-7.37%	-	-
Horiz. %	43.77%	80.61%	53.30%	104.77%	73.67%	92.63%	100.00%	-
EY	24.73	13.43	20.31	10.34	14.71	11.70	10.83	14.74%
YoY %	84.14%	-33.87%	96.42%	-29.71%	25.73%	8.03%	-	-
Horiz. %	228.35%	124.01%	187.53%	95.48%	135.83%	108.03%	100.00%	-
DY	6.28	3.86	5.41	3.86	6.36	5.68	0.06	117.01%
YoY %	62.69%	-28.65%	40.16%	-39.31%	11.97%	9,366.67%	-	-
Horiz. %	10,466.67%	6,433.33%	9,016.67%	6,433.33%	10,600.00%	9,466.67%	100.00%	-
P/NAPS	0.59	0.65	0.81	1.71	0.69	0.84	1.01	-8.56%
YoY %	-9.23%	-19.75%	-52.63%	147.83%	-17.86%	-16.83%	-	-
Horiz. %	58.42%	64.36%	80.20%	169.31%	68.32%	83.17%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	17/08/10	24/08/09	20/08/08	17/08/07	29/08/06	26/08/05	20/08/04	-
Price	1.40	1.43	1.40	2.60	1.46	1.33	1.60	-
P/RPS	0.90	2.27	0.80	1.63	1.43	1.26	1.23	-5.07%
YoY %	-60.35%	183.75%	-50.92%	13.99%	13.49%	2.44%	-	-
Horiz. %	73.17%	184.55%	65.04%	132.52%	116.26%	102.44%	100.00%	-
P/EPS	4.39	7.34	4.06	7.76	8.41	8.61	10.48	-13.49%
YoY %	-40.19%	80.79%	-47.68%	-7.73%	-2.32%	-17.84%	-	-
Horiz. %	41.89%	70.04%	38.74%	74.05%	80.25%	82.16%	100.00%	-
EY	22.79	13.62	24.66	12.89	11.89	11.61	9.54	15.61%
YoY %	67.33%	-44.77%	91.31%	8.41%	2.41%	21.70%	-	-
Horiz. %	238.89%	142.77%	258.49%	135.12%	124.63%	121.70%	100.00%	-
DY	5.79	3.92	6.57	4.81	5.14	5.64	0.05	120.69%
YoY %	47.70%	-40.33%	36.59%	-6.42%	-8.87%	11,180.00%	-	-
Horiz. %	11,580.00%	7,840.00%	13,140.00%	9,620.00%	10,280.00%	11,280.00%	100.00%	-
P/NAPS	0.64	0.64	0.67	1.38	0.86	0.85	1.14	-9.16%
YoY %	0.00%	-4.48%	-51.45%	60.47%	1.18%	-25.44%	-	-
Horiz. %	56.14%	56.14%	58.77%	121.05%	75.44%	74.56%	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