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

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Cumulative Result
Revenue	211,419	248,191	91,383	245,275	186,734	116,635	112,259	11.12%
YoY %	-14.82%	171.59%	-62.74%	31.35%	60.10%	3.90%	-	-
Horiz. %	188.33%	221.09%	81.40%	218.49%	166.34%	103.90%	100.00%	-
PBT	78,288	69,122	39,125	68,341	57,501	34,806	34,903	14.40%
YoY %	13.26%	76.67%	-42.75%	18.85%	65.20%	-0.28%	-	-
Horiz. %	224.30%	198.04%	112.10%	195.80%	164.75%	99.72%	100.00%	-
Tax	-14,932	-18,279	-10,857	-19,280	-15,232	-9,857	-12,271	3.32%
YoY %	18.31%	-68.36%	43.69%	-26.58%	-54.53%	19.67%	-	-
Horiz. %	121.69%	148.96%	88.48%	157.12%	124.13%	80.33%	100.00%	-
NP	63,356	50,843	28,268	49,061	42,269	24,949	22,632	18.70%
YoY %	24.61%	79.86%	-42.38%	16.07%	69.42%	10.24%	-	-
Horiz. %	279.94%	224.65%	124.90%	216.78%	186.77%	110.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	63,682	50,925	28,268	48,424	39,244	19,779	16,363	25.40%
YoY %	25.05%	80.15%	-41.62%	23.39%	98.41%	20.88%	-	-
Horiz. %	389.18%	311.22%	172.76%	295.94%	239.83%	120.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.07%	26.44%	27.75%	28.21%	26.49%	28.32%	35.16%	-
YoY %	-27.87%	-4.72%	-1.63%	6.49%	-6.46%	-19.45%	-	-
Horiz. %	54.24%	75.20%	78.92%	80.23%	75.34%	80.55%	100.00%	-
Total Cost	148,063	197,348	63,115	196,214	144,465	91,686	89,627	8.72%
YoY %	-24.97%	212.68%	-67.83%	35.82%	57.56%	2.30%	-	-
Horiz. %	165.20%	220.19%	70.42%	218.92%	161.18%	102.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	459,301	347,985	325,041	294,547	221,399	193,688	166,366	18.43%
YoY %	31.99%	7.06%	10.35%	33.04%	14.31%	16.42%	-	-
Horiz. %	276.08%	209.17%	195.38%	177.05%	133.08%	116.42%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	15,247	12,929	8,126	12,903	14,642	8,545	7,947	11.46%
YoY %	17.93%	59.11%	-37.02%	-11.88%	71.35%	7.52%	-	-
Horiz. %	191.86%	162.69%	102.25%	162.36%	184.25%	107.52%	100.00%	-
Div Payout %	23.94%	25.39%	28.75%	26.65%	37.31%	43.20%	48.57%	-
YoY %	-5.71%	-11.69%	7.88%	-28.57%	-13.63%	-11.06%	-	-
Horiz. %	49.29%	52.28%	59.19%	54.87%	76.82%	88.94%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	459,301	347,985	325,041	294,547	221,399	193,688	166,366	18.43%
YoY %	31.99%	7.06%	10.35%	33.04%	14.31%	16.42%	-	-
Horiz. %	276.08%	209.17%	195.38%	177.05%	133.08%	116.42%	100.00%	-
NOSH	188,238	159,626	145,107	140,260	117,142	113,934	105,966	10.04%
YoY %	17.92%	10.01%	3.46%	19.74%	2.82%	7.52%	-	-
Horiz. %	177.64%	150.64%	136.94%	132.36%	110.55%	107.52%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	29.97%	20.49%	30.93%	20.00%	22.64%	21.39%	20.16%	-
YoY %	46.27%	-33.75%	54.65%	-11.66%	5.84%	6.10%	-	-
Horiz. %	148.66%	101.64%	153.42%	99.21%	112.30%	106.10%	100.00%	-
ROE	13.86%	14.63%	8.70%	16.44%	17.73%	10.21%	9.84%	-
YoY %	-5.26%	68.16%	-47.08%	-7.28%	73.65%	3.76%	-	-
Horiz. %	140.85%	148.68%	88.41%	167.07%	180.18%	103.76%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	112.31	155.48	62.98	174.87	159.41	102.37	105.94	0.97%
YoY %	-27.77%	146.87%	-63.98%	9.70%	55.72%	-3.37%	-	-
Horiz. %	106.01%	146.76%	59.45%	165.07%	150.47%	96.63%	100.00%	-
EPS	33.83	31.85	19.02	34.56	33.49	17.36	15.37	14.04%
YoY %	6.22%	67.46%	-44.97%	3.19%	92.91%	12.95%	-	-
Horiz. %	220.10%	207.22%	123.75%	224.85%	217.89%	112.95%	100.00%	-
DPS	8.10	8.10	5.60	9.20	12.50	7.50	7.50	1.29%
YoY %	0.00%	44.64%	-39.13%	-26.40%	66.67%	0.00%	-	-
Horiz. %	108.00%	108.00%	74.67%	122.67%	166.67%	100.00%	100.00%	-
NAPS	2.44	2.18	2.24	2.10	1.89	1.70	1.57	7.62%
YoY %	11.93%	-2.68%	6.67%	11.11%	11.18%	8.28%	-	-
Horiz. %	155.41%	138.85%	142.68%	133.76%	120.38%	108.28%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 147,238
RPS	93.88	110.21	40.58	108.91	82.92	51.79	49.85	11.12%
YoY %	-14.82%	171.59%	-62.74%	31.34%	60.11%	3.89%	-	-
Horiz. %	188.32%	221.08%	81.40%	218.48%	166.34%	103.89%	100.00%	-
EPS	28.28	22.61	12.55	21.50	17.43	8.78	7.27	25.39%
YoY %	25.08%	80.16%	-41.63%	23.35%	98.52%	20.77%	-	-
Horiz. %	389.00%	311.00%	172.63%	295.74%	239.75%	120.77%	100.00%	-
DPS	6.77	5.74	3.61	5.73	6.50	3.79	3.53	11.45%
YoY %	17.94%	59.00%	-37.00%	-11.85%	71.50%	7.37%	-	-
Horiz. %	191.78%	162.61%	102.27%	162.32%	184.14%	107.37%	100.00%	-
NAPS	2.0395	1.5452	1.4433	1.3079	0.9831	0.8601	0.7387	18.43%
YoY %	31.99%	7.06%	10.35%	33.04%	14.30%	16.43%	-	-
Horiz. %	276.09%	209.18%	195.38%	177.05%	133.09%	116.43%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	71.08%	-63.91%	137.11%	-52.22%	76.52%	-8.00%	-	-
Horiz. %	113.60%	66.40%	184.00%	77.60%	162.40%	92.00%	100.00%	-
P/EPS	4.70	4.04	7.44	4.92	9.67	6.80	8.55	-9.48%
YoY %	16.34%	-45.70%	51.22%	-49.12%	42.21%	-20.47%	-	-
Horiz. %	54.97%	47.25%	87.02%	57.54%	113.10%	79.53%	100.00%	-
EY	21.28	24.73	13.43	20.31	10.34	14.71	11.70	10.47%
YoY %	-13.95%	84.14%	-33.87%	96.42%	-29.71%	25.73%	-	-
Horiz. %	181.88%	211.37%	114.79%	173.59%	88.38%	125.73%	100.00%	-
DY	5.09	6.28	3.86	5.41	3.86	6.36	5.68	-1.81%
YoY %	-18.95%	62.69%	-28.65%	40.16%	-39.31%	11.97%	-	-
Horiz. %	89.61%	110.56%	67.96%	95.25%	67.96%	111.97%	100.00%	-
P/NAPS	0.65	0.59	0.65	0.81	1.71	0.69	0.84	-4.18%
YoY %	10.17%	-9.23%	-19.75%	-52.63%	147.83%	-17.86%	-	-
Horiz. %	77.38%	70.24%	77.38%	96.43%	203.57%	82.14%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
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%
YoY %	47.78%	-60.35%	183.75%	-50.92%	13.99%	13.49%	-	-
Horiz. %	105.56%	71.43%	180.16%	63.49%	129.37%	113.49%	100.00%	-
P/EPS	4.40	4.39	7.34	4.06	7.76	8.41	8.61	-10.58%
YoY %	0.23%	-40.19%	80.79%	-47.68%	-7.73%	-2.32%	-	-
Horiz. %	51.10%	50.99%	85.25%	47.15%	90.13%	97.68%	100.00%	-
EY	22.71	22.79	13.62	24.66	12.89	11.89	11.61	11.82%
YoY %	-0.35%	67.33%	-44.77%	91.31%	8.41%	2.41%	-	-
Horiz. %	195.61%	196.30%	117.31%	212.40%	111.02%	102.41%	100.00%	-
DY	5.44	5.79	3.92	6.57	4.81	5.14	5.64	-0.59%
YoY %	-6.04%	47.70%	-40.33%	36.59%	-6.42%	-8.87%	-	-
Horiz. %	96.45%	102.66%	69.50%	116.49%	85.28%	91.13%	100.00%	-
P/NAPS	0.61	0.64	0.64	0.67	1.38	0.86	0.85	-5.37%
YoY %	-4.69%	0.00%	-4.48%	-51.45%	60.47%	1.18%	-	-
Horiz. %	71.76%	75.29%	75.29%	78.82%	162.35%	101.18%	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