[HUNZPTY] YoY Quarter Result on 30-Jun-2007 [#4]

Announcement Date
17-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 108.04%
YoY- 78.7%
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 73,390 23,054 53,415 66,433 44,274 26,646 50,836 6.30%
PBT 20,262 12,931 14,867 21,876 15,783 12,180 13,625 6.83%
Tax -5,852 -3,403 -4,697 -5,217 -4,297 -4,315 -6,575 -1.92%
NP 14,410 9,528 10,170 16,659 11,486 7,865 7,050 12.64%
-
NP to SH 14,495 9,523 10,122 15,940 8,920 5,722 7,050 12.75%
-
Tax Rate 28.88% 26.32% 31.59% 23.85% 27.23% 35.43% 48.26% -
Total Cost 58,980 13,526 43,245 49,774 32,788 18,781 43,786 5.08%
-
Net Worth 375,440 326,707 309,200 222,672 192,772 161,011 125,992 19.94%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 10,512 8,167 8,098 8,789 8,554 7,944 - -
Div Payout % 72.52% 85.77% 80.01% 55.14% 95.91% 138.84% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 375,440 326,707 309,200 222,672 192,772 161,011 125,992 19.94%
NOSH 187,720 145,851 147,238 117,195 114,066 105,928 90,407 12.94%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 19.63% 41.33% 19.04% 25.08% 25.94% 29.52% 13.87% -
ROE 3.86% 2.91% 3.27% 7.16% 4.63% 3.55% 5.60% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 39.10 15.81 36.28 56.69 38.81 25.15 56.23 -5.87%
EPS 7.67 6.46 6.93 13.60 7.83 5.37 7.73 -0.12%
DPS 5.60 5.60 5.50 7.50 7.50 7.50 0.00 -
NAPS 2.00 2.24 2.10 1.90 1.69 1.52 1.3936 6.20%
Adjusted Per Share Value based on latest NOSH - 117,195
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 32.59 10.24 23.72 29.50 19.66 11.83 22.57 6.31%
EPS 6.44 4.23 4.49 7.08 3.96 2.54 3.13 12.77%
DPS 4.67 3.63 3.60 3.90 3.80 3.53 0.00 -
NAPS 1.6671 1.4507 1.373 0.9888 0.856 0.715 0.5595 19.94%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.29 1.45 1.70 3.24 1.18 1.32 1.41 -
P/RPS 3.30 9.17 4.69 5.72 3.04 5.25 2.51 4.66%
P/EPS 16.71 22.21 24.73 23.82 15.09 24.44 18.08 -1.30%
EY 5.99 4.50 4.04 4.20 6.63 4.09 5.53 1.34%
DY 4.34 3.86 3.24 2.31 6.36 5.68 0.00 -
P/NAPS 0.65 0.65 0.81 1.71 0.70 0.87 1.01 -7.07%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 17/08/10 24/08/09 20/08/08 17/08/07 29/08/06 26/08/05 20/08/04 -
Price 1.40 1.43 1.40 2.60 1.46 1.33 1.60 -
P/RPS 3.58 9.05 3.86 4.59 3.76 5.29 2.85 3.87%
P/EPS 18.13 21.90 20.36 19.12 18.67 24.62 20.52 -2.04%
EY 5.52 4.57 4.91 5.23 5.36 4.06 4.87 2.10%
DY 4.00 3.92 3.93 2.88 5.14 5.64 0.00 -
P/NAPS 0.70 0.64 0.67 1.37 0.86 0.88 1.15 -7.93%

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