[HUNZPTY] YoY Cumulative Quarter Result on 30-Jun-2009 [#4]

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Cumulative Result
Revenue	124,354	211,419	248,191	91,383	245,275	186,734	116,635	1.07%
YoY %	-41.18%	-14.82%	171.59%	-62.74%	31.35%	60.10%	-	-
Horiz. %	106.62%	181.27%	212.79%	78.35%	210.29%	160.10%	100.00%	-
PBT	114,074	78,288	69,122	39,125	68,341	57,501	34,806	21.85%
YoY %	45.71%	13.26%	76.67%	-42.75%	18.85%	65.20%	-	-
Horiz. %	327.74%	224.93%	198.59%	112.41%	196.35%	165.20%	100.00%	-
Tax	-11,532	-14,932	-18,279	-10,857	-19,280	-15,232	-9,857	2.64%
YoY %	22.77%	18.31%	-68.36%	43.69%	-26.58%	-54.53%	-	-
Horiz. %	116.99%	151.49%	185.44%	110.15%	195.60%	154.53%	100.00%	-
NP	102,542	63,356	50,843	28,268	49,061	42,269	24,949	26.53%
YoY %	61.85%	24.61%	79.86%	-42.38%	16.07%	69.42%	-	-
Horiz. %	411.01%	253.94%	203.79%	113.30%	196.65%	169.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	101,671	63,682	50,925	28,268	48,424	39,244	19,779	31.33%
YoY %	59.65%	25.05%	80.15%	-41.62%	23.39%	98.41%	-	-
Horiz. %	514.04%	321.97%	257.47%	142.92%	244.83%	198.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.11%	19.07%	26.44%	27.75%	28.21%	26.49%	28.32%	-
YoY %	-46.98%	-27.87%	-4.72%	-1.63%	6.49%	-6.46%	-	-
Horiz. %	35.70%	67.34%	93.36%	97.99%	99.61%	93.54%	100.00%	-
Total Cost	21,812	148,063	197,348	63,115	196,214	144,465	91,686	-21.26%
YoY %	-85.27%	-24.97%	212.68%	-67.83%	35.82%	57.56%	-	-
Horiz. %	23.79%	161.49%	215.24%	68.84%	214.01%	157.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	548,927	459,301	347,985	325,041	294,547	221,399	193,688	18.94%
YoY %	19.51%	31.99%	7.06%	10.35%	33.04%	14.31%	-	-
Horiz. %	283.41%	237.13%	179.66%	167.82%	152.07%	114.31%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	10,280	15,247	12,929	8,126	12,903	14,642	8,545	3.12%
YoY %	-32.58%	17.93%	59.11%	-37.02%	-11.88%	71.35%	-	-
Horiz. %	120.30%	178.43%	151.30%	95.10%	151.00%	171.35%	100.00%	-
Div Payout %	10.11%	23.94%	25.39%	28.75%	26.65%	37.31%	43.20%	-
YoY %	-57.77%	-5.71%	-11.69%	7.88%	-28.57%	-13.63%	-	-
Horiz. %	23.40%	55.42%	58.77%	66.55%	61.69%	86.37%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	548,927	459,301	347,985	325,041	294,547	221,399	193,688	18.94%
YoY %	19.51%	31.99%	7.06%	10.35%	33.04%	14.31%	-	-
Horiz. %	283.41%	237.13%	179.66%	167.82%	152.07%	114.31%	100.00%	-
NOSH	183,587	188,238	159,626	145,107	140,260	117,142	113,934	8.26%
YoY %	-2.47%	17.92%	10.01%	3.46%	19.74%	2.82%	-	-
Horiz. %	161.13%	165.22%	140.10%	127.36%	123.11%	102.82%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	82.46%	29.97%	20.49%	30.93%	20.00%	22.64%	21.39%	-
YoY %	175.14%	46.27%	-33.75%	54.65%	-11.66%	5.84%	-	-
Horiz. %	385.51%	140.11%	95.79%	144.60%	93.50%	105.84%	100.00%	-
ROE	18.52%	13.86%	14.63%	8.70%	16.44%	17.73%	10.21%	-
YoY %	33.62%	-5.26%	68.16%	-47.08%	-7.28%	73.65%	-	-
Horiz. %	181.39%	135.75%	143.29%	85.21%	161.02%	173.65%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	67.74	112.31	155.48	62.98	174.87	159.41	102.37	-6.64%
YoY %	-39.68%	-27.77%	146.87%	-63.98%	9.70%	55.72%	-	-
Horiz. %	66.17%	109.71%	151.88%	61.52%	170.82%	155.72%	100.00%	-
EPS	55.38	33.83	31.85	19.02	34.56	33.49	17.36	21.30%
YoY %	63.70%	6.22%	67.46%	-44.97%	3.19%	92.91%	-	-
Horiz. %	319.01%	194.87%	183.47%	109.56%	199.08%	192.91%	100.00%	-
DPS	5.60	8.10	8.10	5.60	9.20	12.50	7.50	-4.74%
YoY %	-30.86%	0.00%	44.64%	-39.13%	-26.40%	66.67%	-	-
Horiz. %	74.67%	108.00%	108.00%	74.67%	122.67%	166.67%	100.00%	-
NAPS	2.99	2.44	2.18	2.24	2.10	1.89	1.70	9.85%
YoY %	22.54%	11.93%	-2.68%	6.67%	11.11%	11.18%	-	-
Horiz. %	175.88%	143.53%	128.24%	131.76%	123.53%	111.18%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 145,851
RPS	55.22	93.88	110.21	40.58	108.91	82.92	51.79	1.07%
YoY %	-41.18%	-14.82%	171.59%	-62.74%	31.34%	60.11%	-	-
Horiz. %	106.62%	181.27%	212.80%	78.35%	210.29%	160.11%	100.00%	-
EPS	45.15	28.28	22.61	12.55	21.50	17.43	8.78	31.34%
YoY %	59.65%	25.08%	80.16%	-41.63%	23.35%	98.52%	-	-
Horiz. %	514.24%	322.10%	257.52%	142.94%	244.87%	198.52%	100.00%	-
DPS	4.57	6.77	5.74	3.61	5.73	6.50	3.79	3.16%
YoY %	-32.50%	17.94%	59.00%	-37.00%	-11.85%	71.50%	-	-
Horiz. %	120.58%	178.63%	151.45%	95.25%	151.19%	171.50%	100.00%	-
NAPS	2.4375	2.0395	1.5452	1.4433	1.3079	0.9831	0.8601	18.94%
YoY %	19.51%	31.99%	7.06%	10.35%	33.04%	14.30%	-	-
Horiz. %	283.40%	237.12%	179.65%	167.81%	152.06%	114.30%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	1.47	1.59	1.29	1.45	1.70	3.24	1.18	-
P/RPS	2.17	1.42	0.83	2.30	0.97	2.03	1.15	11.15%
YoY %	52.82%	71.08%	-63.91%	137.11%	-52.22%	76.52%	-	-
Horiz. %	188.70%	123.48%	72.17%	200.00%	84.35%	176.52%	100.00%	-
P/EPS	2.65	4.70	4.04	7.44	4.92	9.67	6.80	-14.52%
YoY %	-43.62%	16.34%	-45.70%	51.22%	-49.12%	42.21%	-	-
Horiz. %	38.97%	69.12%	59.41%	109.41%	72.35%	142.21%	100.00%	-
EY	37.67	21.28	24.73	13.43	20.31	10.34	14.71	16.95%
YoY %	77.02%	-13.95%	84.14%	-33.87%	96.42%	-29.71%	-	-
Horiz. %	256.08%	144.66%	168.12%	91.30%	138.07%	70.29%	100.00%	-
DY	3.81	5.09	6.28	3.86	5.41	3.86	6.36	-8.17%
YoY %	-25.15%	-18.95%	62.69%	-28.65%	40.16%	-39.31%	-	-
Horiz. %	59.91%	80.03%	98.74%	60.69%	85.06%	60.69%	100.00%	-
P/NAPS	0.49	0.65	0.59	0.65	0.81	1.71	0.69	-5.54%
YoY %	-24.62%	10.17%	-9.23%	-19.75%	-52.63%	147.83%	-	-
Horiz. %	71.01%	94.20%	85.51%	94.20%	117.39%	247.83%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	30/08/12	25/08/11	17/08/10	24/08/09	20/08/08	17/08/07	29/08/06	-
Price	1.54	1.49	1.40	1.43	1.40	2.60	1.46	-
P/RPS	2.27	1.33	0.90	2.27	0.80	1.63	1.43	7.99%
YoY %	70.68%	47.78%	-60.35%	183.75%	-50.92%	13.99%	-	-
Horiz. %	158.74%	93.01%	62.94%	158.74%	55.94%	113.99%	100.00%	-
P/EPS	2.78	4.40	4.39	7.34	4.06	7.76	8.41	-16.83%
YoY %	-36.82%	0.23%	-40.19%	80.79%	-47.68%	-7.73%	-	-
Horiz. %	33.06%	52.32%	52.20%	87.28%	48.28%	92.27%	100.00%	-
EY	35.96	22.71	22.79	13.62	24.66	12.89	11.89	20.23%
YoY %	58.34%	-0.35%	67.33%	-44.77%	91.31%	8.41%	-	-
Horiz. %	302.44%	191.00%	191.67%	114.55%	207.40%	108.41%	100.00%	-
DY	3.64	5.44	5.79	3.92	6.57	4.81	5.14	-5.58%
YoY %	-33.09%	-6.04%	47.70%	-40.33%	36.59%	-6.42%	-	-
Horiz. %	70.82%	105.84%	112.65%	76.26%	127.82%	93.58%	100.00%	-
P/NAPS	0.52	0.61	0.64	0.64	0.67	1.38	0.86	-8.03%
YoY %	-14.75%	-4.69%	0.00%	-4.48%	-51.45%	60.47%	-	-
Horiz. %	60.47%	70.93%	74.42%	74.42%	77.91%	160.47%	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