[HUNZPTY] YoY Cumulative Quarter Result on 30-Jun-2008 [#4]

Announcement Date
20-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 26.43%
YoY- 23.39%
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 211,419 248,191 91,383 245,275 186,734 116,635 112,259 11.12%
PBT 78,288 69,122 39,125 68,341 57,501 34,806 34,903 14.40%
Tax -14,932 -18,279 -10,857 -19,280 -15,232 -9,857 -12,271 3.32%
NP 63,356 50,843 28,268 49,061 42,269 24,949 22,632 18.70%
-
NP to SH 63,682 50,925 28,268 48,424 39,244 19,779 16,363 25.40%
-
Tax Rate 19.07% 26.44% 27.75% 28.21% 26.49% 28.32% 35.16% -
Total Cost 148,063 197,348 63,115 196,214 144,465 91,686 89,627 8.72%
-
Net Worth 459,301 347,985 325,041 294,547 221,399 193,688 166,366 18.43%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 15,247 12,929 8,126 12,903 14,642 8,545 7,947 11.46%
Div Payout % 23.94% 25.39% 28.75% 26.65% 37.31% 43.20% 48.57% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 459,301 347,985 325,041 294,547 221,399 193,688 166,366 18.43%
NOSH 188,238 159,626 145,107 140,260 117,142 113,934 105,966 10.04%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 29.97% 20.49% 30.93% 20.00% 22.64% 21.39% 20.16% -
ROE 13.86% 14.63% 8.70% 16.44% 17.73% 10.21% 9.84% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 112.31 155.48 62.98 174.87 159.41 102.37 105.94 0.97%
EPS 33.83 31.85 19.02 34.56 33.49 17.36 15.37 14.04%
DPS 8.10 8.10 5.60 9.20 12.50 7.50 7.50 1.29%
NAPS 2.44 2.18 2.24 2.10 1.89 1.70 1.57 7.62%
Adjusted Per Share Value based on latest NOSH - 147,238
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 93.88 110.21 40.58 108.91 82.92 51.79 49.85 11.12%
EPS 28.28 22.61 12.55 21.50 17.43 8.78 7.27 25.39%
DPS 6.77 5.74 3.61 5.73 6.50 3.79 3.53 11.45%
NAPS 2.0395 1.5452 1.4433 1.3079 0.9831 0.8601 0.7387 18.43%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.59 1.29 1.45 1.70 3.24 1.18 1.32 -
P/RPS 1.42 0.83 2.30 0.97 2.03 1.15 1.25 2.14%
P/EPS 4.70 4.04 7.44 4.92 9.67 6.80 8.55 -9.48%
EY 21.28 24.73 13.43 20.31 10.34 14.71 11.70 10.47%
DY 5.09 6.28 3.86 5.41 3.86 6.36 5.68 -1.81%
P/NAPS 0.65 0.59 0.65 0.81 1.71 0.69 0.84 -4.18%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 17/08/10 24/08/09 20/08/08 17/08/07 29/08/06 26/08/05 -
Price 1.49 1.40 1.43 1.40 2.60 1.46 1.33 -
P/RPS 1.33 0.90 2.27 0.80 1.63 1.43 1.26 0.90%
P/EPS 4.40 4.39 7.34 4.06 7.76 8.41 8.61 -10.58%
EY 22.71 22.79 13.62 24.66 12.89 11.89 11.61 11.82%
DY 5.44 5.79 3.92 6.57 4.81 5.14 5.64 -0.59%
P/NAPS 0.61 0.64 0.64 0.67 1.38 0.86 0.85 -5.37%

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