[HUNZPTY] YoY Cumulative Quarter Result on 30-Sep-2006 [#1]

Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -63.42%
YoY- 68.88%
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 57,109 25,211 67,728 36,354 26,007 33,666 26,921 13.34%
PBT 17,393 7,528 17,531 10,849 7,048 8,436 5,823 19.98%
Tax -4,570 -2,143 -5,071 -3,137 -2,064 -4,097 -2,641 9.56%
NP 12,823 5,385 12,460 7,712 4,984 4,339 3,182 26.12%
-
NP to SH 12,699 5,617 12,065 7,235 4,284 4,339 3,182 25.91%
-
Tax Rate 26.27% 28.47% 28.93% 28.92% 29.28% 48.57% 45.35% -
Total Cost 44,286 19,826 55,268 28,642 21,023 29,327 23,739 10.94%
-
Net Worth 335,853 311,408 267,810 198,763 178,690 154,583 99,259 22.50%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 335,853 311,408 267,810 198,763 178,690 154,583 99,259 22.50%
NOSH 144,143 145,518 135,257 113,579 114,545 106,609 59,924 15.73%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 22.45% 21.36% 18.40% 21.21% 19.16% 12.89% 11.82% -
ROE 3.78% 1.80% 4.51% 3.64% 2.40% 2.81% 3.21% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 39.62 17.32 50.07 32.01 22.70 31.58 44.92 -2.06%
EPS 8.72 3.86 8.92 6.37 3.74 4.07 5.31 8.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.33 2.14 1.98 1.75 1.56 1.45 1.6564 5.84%
Adjusted Per Share Value based on latest NOSH - 113,579
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 25.36 11.19 30.07 16.14 11.55 14.95 11.95 13.34%
EPS 5.64 2.49 5.36 3.21 1.90 1.93 1.41 25.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4913 1.3828 1.1892 0.8826 0.7935 0.6864 0.4408 22.50%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.47 1.40 2.66 1.55 1.28 1.51 1.73 -
P/RPS 3.71 8.08 5.31 4.84 5.64 4.78 3.85 -0.61%
P/EPS 16.69 36.27 29.82 24.33 34.22 37.10 32.58 -10.54%
EY 5.99 2.76 3.35 4.11 2.92 2.70 3.07 11.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.65 1.34 0.89 0.82 1.04 1.04 -8.00%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 26/11/08 13/11/07 21/11/06 21/11/05 26/11/04 21/11/03 -
Price 1.41 1.29 2.69 1.72 1.25 1.58 2.50 -
P/RPS 3.56 7.45 5.37 5.37 5.51 5.00 5.56 -7.15%
P/EPS 16.00 33.42 30.16 27.00 33.42 38.82 47.08 -16.44%
EY 6.25 2.99 3.32 3.70 2.99 2.58 2.12 19.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.60 1.36 0.98 0.80 1.09 1.51 -14.00%

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

Post a Comment