[HUNZPTY] YoY Cumulative Quarter Result on 30-Jun-2011 [#4]

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Cumulative Result
Revenue	132,850	112,106	124,354	211,419	248,191	91,383	245,275	-9.71%
YoY %	18.50%	-9.85%	-41.18%	-14.82%	171.59%	-62.74%	-	-
Horiz. %	54.16%	45.71%	50.70%	86.20%	101.19%	37.26%	100.00%	-
PBT	68,306	176,897	114,074	78,288	69,122	39,125	68,341	-0.00%
YoY %	-61.39%	55.07%	45.71%	13.26%	76.67%	-42.75%	-	-
Horiz. %	99.95%	258.84%	166.92%	114.55%	101.14%	57.25%	100.00%	-
Tax	-21,198	-3,389	-11,532	-14,932	-18,279	-10,857	-19,280	1.59%
YoY %	-525.49%	70.61%	22.77%	18.31%	-68.36%	43.69%	-	-
Horiz. %	109.95%	17.58%	59.81%	77.45%	94.81%	56.31%	100.00%	-
NP	47,108	173,508	102,542	63,356	50,843	28,268	49,061	-0.67%
YoY %	-72.85%	69.21%	61.85%	24.61%	79.86%	-42.38%	-	-
Horiz. %	96.02%	353.66%	209.01%	129.14%	103.63%	57.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	40,050	166,034	101,671	63,682	50,925	28,268	48,424	-3.11%
YoY %	-75.88%	63.31%	59.65%	25.05%	80.15%	-41.62%	-	-
Horiz. %	82.71%	342.88%	209.96%	131.51%	105.16%	58.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.03%	1.92%	10.11%	19.07%	26.44%	27.75%	28.21%	-
YoY %	1,516.15%	-81.01%	-46.98%	-27.87%	-4.72%	-1.63%	-	-
Horiz. %	110.00%	6.81%	35.84%	67.60%	93.73%	98.37%	100.00%	-
Total Cost	85,742	-61,402	21,812	148,063	197,348	63,115	196,214	-12.88%
YoY %	239.64%	-381.51%	-85.27%	-24.97%	212.68%	-67.83%	-	-
Horiz. %	43.70%	-31.29%	11.12%	75.46%	100.58%	32.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	733,092	696,265	548,927	459,301	347,985	325,041	294,547	16.40%
YoY %	5.29%	26.84%	19.51%	31.99%	7.06%	10.35%	-	-
Horiz. %	248.89%	236.39%	186.36%	155.93%	118.14%	110.35%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	-	10,153	10,280	15,247	12,929	8,126	12,903	-
YoY %	-	-1.24%	-32.58%	17.93%	59.11%	-37.02%	-	-
Horiz. %	-	78.69%	79.67%	118.17%	100.20%	62.98%	100.00%	-
Div Payout %	-	6.12%	10.11%	23.94%	25.39%	28.75%	26.65%	-
YoY %	-	-39.47%	-57.77%	-5.71%	-11.69%	7.88%	-	-
Horiz. %	-	22.96%	37.94%	89.83%	95.27%	107.88%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	733,092	696,265	548,927	459,301	347,985	325,041	294,547	16.40%
YoY %	5.29%	26.84%	19.51%	31.99%	7.06%	10.35%	-	-
Horiz. %	248.89%	236.39%	186.36%	155.93%	118.14%	110.35%	100.00%	-
NOSH	216,251	181,319	183,587	188,238	159,626	145,107	140,260	7.47%
YoY %	19.27%	-1.24%	-2.47%	17.92%	10.01%	3.46%	-	-
Horiz. %	154.18%	129.27%	130.89%	134.21%	113.81%	103.46%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	35.46%	154.77%	82.46%	29.97%	20.49%	30.93%	20.00%	-
YoY %	-77.09%	87.69%	175.14%	46.27%	-33.75%	54.65%	-	-
Horiz. %	177.30%	773.85%	412.30%	149.85%	102.45%	154.65%	100.00%	-
ROE	5.46%	23.85%	18.52%	13.86%	14.63%	8.70%	16.44%	-
YoY %	-77.11%	28.78%	33.62%	-5.26%	68.16%	-47.08%	-	-
Horiz. %	33.21%	145.07%	112.65%	84.31%	88.99%	52.92%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	61.43	61.83	67.74	112.31	155.48	62.98	174.87	-15.99%
YoY %	-0.65%	-8.72%	-39.68%	-27.77%	146.87%	-63.98%	-	-
Horiz. %	35.13%	35.36%	38.74%	64.22%	88.91%	36.02%	100.00%	-
EPS	18.52	91.57	55.38	33.83	31.85	19.02	34.56	-9.87%
YoY %	-79.78%	65.35%	63.70%	6.22%	67.46%	-44.97%	-	-
Horiz. %	53.59%	264.96%	160.24%	97.89%	92.16%	55.03%	100.00%	-
DPS	0.00	5.60	5.60	8.10	8.10	5.60	9.20	-
YoY %	0.00%	0.00%	-30.86%	0.00%	44.64%	-39.13%	-	-
Horiz. %	0.00%	60.87%	60.87%	88.04%	88.04%	60.87%	100.00%	-
NAPS	3.39	3.84	2.99	2.44	2.18	2.24	2.10	8.30%
YoY %	-11.72%	28.43%	22.54%	11.93%	-2.68%	6.67%	-	-
Horiz. %	161.43%	182.86%	142.38%	116.19%	103.81%	106.67%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 188,221
RPS	58.99	49.78	55.22	93.88	110.21	40.58	108.91	-9.71%
YoY %	18.50%	-9.85%	-41.18%	-14.82%	171.59%	-62.74%	-	-
Horiz. %	54.16%	45.71%	50.70%	86.20%	101.19%	37.26%	100.00%	-
EPS	17.78	73.73	45.15	28.28	22.61	12.55	21.50	-3.11%
YoY %	-75.88%	63.30%	59.65%	25.08%	80.16%	-41.63%	-	-
Horiz. %	82.70%	342.93%	210.00%	131.53%	105.16%	58.37%	100.00%	-
DPS	0.00	4.51	4.57	6.77	5.74	3.61	5.73	-
YoY %	0.00%	-1.31%	-32.50%	17.94%	59.00%	-37.00%	-	-
Horiz. %	0.00%	78.71%	79.76%	118.15%	100.17%	63.00%	100.00%	-
NAPS	3.2553	3.0917	2.4375	2.0395	1.5452	1.4433	1.3079	16.40%
YoY %	5.29%	26.84%	19.51%	31.99%	7.06%	10.35%	-	-
Horiz. %	248.90%	236.39%	186.37%	155.94%	118.14%	110.35%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	1.95	2.07	1.47	1.59	1.29	1.45	1.70	-
P/RPS	3.17	3.35	2.17	1.42	0.83	2.30	0.97	21.80%
YoY %	-5.37%	54.38%	52.82%	71.08%	-63.91%	137.11%	-	-
Horiz. %	326.80%	345.36%	223.71%	146.39%	85.57%	237.11%	100.00%	-
P/EPS	10.53	2.26	2.65	4.70	4.04	7.44	4.92	13.51%
YoY %	365.93%	-14.72%	-43.62%	16.34%	-45.70%	51.22%	-	-
Horiz. %	214.02%	45.93%	53.86%	95.53%	82.11%	151.22%	100.00%	-
EY	9.50	44.24	37.67	21.28	24.73	13.43	20.31	-11.88%
YoY %	-78.53%	17.44%	77.02%	-13.95%	84.14%	-33.87%	-	-
Horiz. %	46.77%	217.82%	185.48%	104.78%	121.76%	66.13%	100.00%	-
DY	0.00	2.71	3.81	5.09	6.28	3.86	5.41	-
YoY %	0.00%	-28.87%	-25.15%	-18.95%	62.69%	-28.65%	-	-
Horiz. %	0.00%	50.09%	70.43%	94.09%	116.08%	71.35%	100.00%	-
P/NAPS	0.58	0.54	0.49	0.65	0.59	0.65	0.81	-5.41%
YoY %	7.41%	10.20%	-24.62%	10.17%	-9.23%	-19.75%	-	-
Horiz. %	71.60%	66.67%	60.49%	80.25%	72.84%	80.25%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	27/08/14	28/08/13	30/08/12	25/08/11	17/08/10	24/08/09	20/08/08	-
Price	1.97	2.01	1.54	1.49	1.40	1.43	1.40	-
P/RPS	3.21	3.25	2.27	1.33	0.90	2.27	0.80	26.04%
YoY %	-1.23%	43.17%	70.68%	47.78%	-60.35%	183.75%	-	-
Horiz. %	401.25%	406.25%	283.75%	166.25%	112.50%	283.75%	100.00%	-
P/EPS	10.64	2.20	2.78	4.40	4.39	7.34	4.06	17.40%
YoY %	383.64%	-20.86%	-36.82%	0.23%	-40.19%	80.79%	-	-
Horiz. %	262.07%	54.19%	68.47%	108.37%	108.13%	180.79%	100.00%	-
EY	9.40	45.56	35.96	22.71	22.79	13.62	24.66	-14.84%
YoY %	-79.37%	26.70%	58.34%	-0.35%	67.33%	-44.77%	-	-
Horiz. %	38.12%	184.75%	145.82%	92.09%	92.42%	55.23%	100.00%	-
DY	0.00	2.79	3.64	5.44	5.79	3.92	6.57	-
YoY %	0.00%	-23.35%	-33.09%	-6.04%	47.70%	-40.33%	-	-
Horiz. %	0.00%	42.47%	55.40%	82.80%	88.13%	59.67%	100.00%	-
P/NAPS	0.58	0.52	0.52	0.61	0.64	0.64	0.67	-2.37%
YoY %	11.54%	0.00%	-14.75%	-4.69%	0.00%	-4.48%	-	-
Horiz. %	86.57%	77.61%	77.61%	91.04%	95.52%	95.52%	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