[HUNZPTY] YoY Cumulative Quarter Result on 30-Sep-2010 [#1]

Announcement Date
22-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -31.87%
YoY- 173.2%
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 31,311 27,016 27,292 64,526 57,109 25,211 67,728 -12.05%
PBT 4,663 10,101 10,291 38,951 17,393 7,528 17,531 -19.78%
Tax -2,073 -3,307 -2,611 -4,314 -4,570 -2,143 -5,071 -13.83%
NP 2,590 6,794 7,680 34,637 12,823 5,385 12,460 -23.01%
-
NP to SH 1,438 6,006 7,476 34,694 12,699 5,617 12,065 -29.82%
-
Tax Rate 44.46% 32.74% 25.37% 11.08% 26.27% 28.47% 28.93% -
Total Cost 28,721 20,222 19,612 29,889 44,286 19,826 55,268 -10.32%
-
Net Worth 711,227 547,979 457,905 445,230 335,853 311,408 267,810 17.66%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 10,882 - - - - - - -
Div Payout % 756.76% - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 711,227 547,979 457,905 445,230 335,853 311,408 267,810 17.66%
NOSH 194,324 181,450 186,900 188,656 144,143 145,518 135,257 6.21%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 8.27% 25.15% 28.14% 53.68% 22.45% 21.36% 18.40% -
ROE 0.20% 1.10% 1.63% 7.79% 3.78% 1.80% 4.51% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 16.11 14.89 14.60 34.20 39.62 17.32 50.07 -17.20%
EPS 0.74 3.31 4.00 18.39 8.72 3.86 8.92 -33.93%
DPS 5.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.66 3.02 2.45 2.36 2.33 2.14 1.98 10.77%
Adjusted Per Share Value based on latest NOSH - 188,656
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 13.90 12.00 12.12 28.65 25.36 11.19 30.07 -12.05%
EPS 0.64 2.67 3.32 15.41 5.64 2.49 5.36 -29.80%
DPS 4.83 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1582 2.4333 2.0333 1.977 1.4913 1.3828 1.1892 17.66%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.27 1.50 1.45 1.41 1.47 1.40 2.66 -
P/RPS 14.09 10.07 9.93 4.12 3.71 8.08 5.31 17.64%
P/EPS 306.76 45.32 36.25 7.67 16.69 36.27 29.82 47.42%
EY 0.33 2.21 2.76 13.04 5.99 2.76 3.35 -32.01%
DY 2.47 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.50 0.59 0.60 0.63 0.65 1.34 -12.04%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 27/11/12 23/11/11 22/10/10 25/11/09 26/11/08 13/11/07 -
Price 2.31 1.54 1.50 1.51 1.41 1.29 2.69 -
P/RPS 14.34 10.34 10.27 4.41 3.56 7.45 5.37 17.76%
P/EPS 312.16 46.53 37.50 8.21 16.00 33.42 30.16 47.57%
EY 0.32 2.15 2.67 12.18 6.25 2.99 3.32 -32.26%
DY 2.42 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.51 0.61 0.64 0.61 0.60 1.36 -12.02%

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