[HUNZPTY] YoY Cumulative Quarter Result on 30-Sep-2007 [#1]

Announcement Date
13-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -69.26%
YoY- 66.76%
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 64,526 57,109 25,211 67,728 36,354 26,007 33,666 11.44%
PBT 38,951 17,393 7,528 17,531 10,849 7,048 8,436 29.02%
Tax -4,314 -4,570 -2,143 -5,071 -3,137 -2,064 -4,097 0.86%
NP 34,637 12,823 5,385 12,460 7,712 4,984 4,339 41.34%
-
NP to SH 34,694 12,699 5,617 12,065 7,235 4,284 4,339 41.38%
-
Tax Rate 11.08% 26.27% 28.47% 28.93% 28.92% 29.28% 48.57% -
Total Cost 29,889 44,286 19,826 55,268 28,642 21,023 29,327 0.31%
-
Net Worth 445,230 335,853 311,408 267,810 198,763 178,690 154,583 19.27%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 445,230 335,853 311,408 267,810 198,763 178,690 154,583 19.27%
NOSH 188,656 144,143 145,518 135,257 113,579 114,545 106,609 9.97%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 53.68% 22.45% 21.36% 18.40% 21.21% 19.16% 12.89% -
ROE 7.79% 3.78% 1.80% 4.51% 3.64% 2.40% 2.81% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 34.20 39.62 17.32 50.07 32.01 22.70 31.58 1.33%
EPS 18.39 8.72 3.86 8.92 6.37 3.74 4.07 28.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.36 2.33 2.14 1.98 1.75 1.56 1.45 8.45%
Adjusted Per Share Value based on latest NOSH - 135,257
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 28.65 25.36 11.19 30.07 16.14 11.55 14.95 11.44%
EPS 15.41 5.64 2.49 5.36 3.21 1.90 1.93 41.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.977 1.4913 1.3828 1.1892 0.8826 0.7935 0.6864 19.27%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.41 1.47 1.40 2.66 1.55 1.28 1.51 -
P/RPS 4.12 3.71 8.08 5.31 4.84 5.64 4.78 -2.44%
P/EPS 7.67 16.69 36.27 29.82 24.33 34.22 37.10 -23.09%
EY 13.04 5.99 2.76 3.35 4.11 2.92 2.70 29.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.63 0.65 1.34 0.89 0.82 1.04 -8.75%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 22/10/10 25/11/09 26/11/08 13/11/07 21/11/06 21/11/05 26/11/04 -
Price 1.51 1.41 1.29 2.69 1.72 1.25 1.58 -
P/RPS 4.41 3.56 7.45 5.37 5.37 5.51 5.00 -2.07%
P/EPS 8.21 16.00 33.42 30.16 27.00 33.42 38.82 -22.80%
EY 12.18 6.25 2.99 3.32 3.70 2.99 2.58 29.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.61 0.60 1.36 0.98 0.80 1.09 -8.48%

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