[HUNZPTY] YoY Quarter Result on 30-Jun-2009 [#4]

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Quarter Result
Revenue	27,727	39,509	73,390	23,054	53,415	66,433	44,274	-7.49%
YoY %	-29.82%	-46.17%	218.34%	-56.84%	-19.60%	50.05%	-	-
Horiz. %	62.63%	89.24%	165.76%	52.07%	120.65%	150.05%	100.00%	-
PBT	76,572	10,941	20,262	12,931	14,867	21,876	15,783	30.07%
YoY %	599.86%	-46.00%	56.69%	-13.02%	-32.04%	38.60%	-	-
Horiz. %	485.15%	69.32%	128.38%	81.93%	94.20%	138.60%	100.00%	-
Tax	-1,997	-3,386	-5,852	-3,403	-4,697	-5,217	-4,297	-11.97%
YoY %	41.02%	42.14%	-71.97%	27.55%	9.97%	-21.41%	-	-
Horiz. %	46.47%	78.80%	136.19%	79.19%	109.31%	121.41%	100.00%	-
NP	74,575	7,555	14,410	9,528	10,170	16,659	11,486	36.54%
YoY %	887.09%	-47.57%	51.24%	-6.31%	-38.95%	45.04%	-	-
Horiz. %	649.27%	65.78%	125.46%	82.95%	88.54%	145.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	74,126	7,831	14,495	9,523	10,122	15,940	8,920	42.27%
YoY %	846.57%	-45.97%	52.21%	-5.92%	-36.50%	78.70%	-	-
Horiz. %	831.01%	87.79%	162.50%	106.76%	113.48%	178.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.61%	30.95%	28.88%	26.32%	31.59%	23.85%	27.23%	-
YoY %	-91.57%	7.17%	9.73%	-16.68%	32.45%	-12.41%	-	-
Horiz. %	9.59%	113.66%	106.06%	96.66%	116.01%	87.59%	100.00%	-
Total Cost	-46,848	31,954	58,980	13,526	43,245	49,774	32,788	-
YoY %	-246.61%	-45.82%	336.05%	-68.72%	-13.12%	51.81%	-	-
Horiz. %	-142.88%	97.46%	179.88%	41.25%	131.89%	151.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	542,296	459,259	375,440	326,707	309,200	222,672	192,772	18.79%
YoY %	18.08%	22.33%	14.92%	5.66%	38.86%	15.51%	-	-
Horiz. %	281.31%	238.24%	194.76%	169.48%	160.40%	115.51%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	10,156	10,540	10,512	8,167	8,098	8,789	8,554	2.89%
YoY %	-3.64%	0.27%	28.71%	0.85%	-7.86%	2.75%	-	-
Horiz. %	118.73%	123.22%	122.89%	95.48%	94.67%	102.75%	100.00%	-
Div Payout %	13.70%	134.60%	72.52%	85.77%	80.01%	55.14%	95.91%	-
YoY %	-89.82%	85.60%	-15.45%	7.20%	45.10%	-42.51%	-	-
Horiz. %	14.28%	140.34%	75.61%	89.43%	83.42%	57.49%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	542,296	459,259	375,440	326,707	309,200	222,672	192,772	18.79%
YoY %	18.08%	22.33%	14.92%	5.66%	38.86%	15.51%	-	-
Horiz. %	281.31%	238.24%	194.76%	169.48%	160.40%	115.51%	100.00%	-
NOSH	181,370	188,221	187,720	145,851	147,238	117,195	114,066	8.02%
YoY %	-3.64%	0.27%	28.71%	-0.94%	25.64%	2.74%	-	-
Horiz. %	159.00%	165.01%	164.57%	127.87%	129.08%	102.74%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	268.96%	19.12%	19.63%	41.33%	19.04%	25.08%	25.94%	-
YoY %	1,306.69%	-2.60%	-52.50%	117.07%	-24.08%	-3.32%	-	-
Horiz. %	1,036.85%	73.71%	75.67%	159.33%	73.40%	96.68%	100.00%	-
ROE	13.67%	1.71%	3.86%	2.91%	3.27%	7.16%	4.63%	-
YoY %	699.42%	-55.70%	32.65%	-11.01%	-54.33%	54.64%	-	-
Horiz. %	295.25%	36.93%	83.37%	62.85%	70.63%	154.64%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	15.29	20.99	39.10	15.81	36.28	56.69	38.81	-14.36%
YoY %	-27.16%	-46.32%	147.31%	-56.42%	-36.00%	46.07%	-	-
Horiz. %	39.40%	54.08%	100.75%	40.74%	93.48%	146.07%	100.00%	-
EPS	40.87	4.16	7.67	6.46	6.93	13.60	7.83	31.67%
YoY %	882.45%	-45.76%	18.73%	-6.78%	-49.04%	73.69%	-	-
Horiz. %	521.97%	53.13%	97.96%	82.50%	88.51%	173.69%	100.00%	-
DPS	5.60	5.60	5.60	5.60	5.50	7.50	7.50	-4.74%
YoY %	0.00%	0.00%	0.00%	1.82%	-26.67%	0.00%	-	-
Horiz. %	74.67%	74.67%	74.67%	74.67%	73.33%	100.00%	100.00%	-
NAPS	2.99	2.44	2.00	2.24	2.10	1.90	1.69	9.96%
YoY %	22.54%	22.00%	-10.71%	6.67%	10.53%	12.43%	-	-
Horiz. %	176.92%	144.38%	118.34%	132.54%	124.26%	112.43%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 145,851
RPS	12.31	17.54	32.59	10.24	23.72	29.50	19.66	-7.49%
YoY %	-29.82%	-46.18%	218.26%	-56.83%	-19.59%	50.05%	-	-
Horiz. %	62.61%	89.22%	165.77%	52.09%	120.65%	150.05%	100.00%	-
EPS	32.92	3.48	6.44	4.23	4.49	7.08	3.96	42.28%
YoY %	845.98%	-45.96%	52.25%	-5.79%	-36.58%	78.79%	-	-
Horiz. %	831.31%	87.88%	162.63%	106.82%	113.38%	178.79%	100.00%	-
DPS	4.51	4.68	4.67	3.63	3.60	3.90	3.80	2.89%
YoY %	-3.63%	0.21%	28.65%	0.83%	-7.69%	2.63%	-	-
Horiz. %	118.68%	123.16%	122.89%	95.53%	94.74%	102.63%	100.00%	-
NAPS	2.408	2.0393	1.6671	1.4507	1.373	0.9888	0.856	18.79%
YoY %	18.08%	22.33%	14.92%	5.66%	38.86%	15.51%	-	-
Horiz. %	281.31%	238.24%	194.75%	169.47%	160.40%	115.51%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	1.47	1.59	1.29	1.45	1.70	3.24	1.18	-
P/RPS	9.62	7.57	3.30	9.17	4.69	5.72	3.04	21.14%
YoY %	27.08%	129.39%	-64.01%	95.52%	-18.01%	88.16%	-	-
Horiz. %	316.45%	249.01%	108.55%	301.64%	154.28%	188.16%	100.00%	-
P/EPS	3.60	38.22	16.71	22.21	24.73	23.82	15.09	-21.22%
YoY %	-90.58%	128.73%	-24.76%	-10.19%	3.82%	57.85%	-	-
Horiz. %	23.86%	253.28%	110.74%	147.18%	163.88%	157.85%	100.00%	-
EY	27.80	2.62	5.99	4.50	4.04	4.20	6.63	26.95%
YoY %	961.07%	-56.26%	33.11%	11.39%	-3.81%	-36.65%	-	-
Horiz. %	419.31%	39.52%	90.35%	67.87%	60.94%	63.35%	100.00%	-
DY	3.81	3.52	4.34	3.86	3.24	2.31	6.36	-8.17%
YoY %	8.24%	-18.89%	12.44%	19.14%	40.26%	-63.68%	-	-
Horiz. %	59.91%	55.35%	68.24%	60.69%	50.94%	36.32%	100.00%	-
P/NAPS	0.49	0.65	0.65	0.65	0.81	1.71	0.70	-5.76%
YoY %	-24.62%	0.00%	0.00%	-19.75%	-52.63%	144.29%	-	-
Horiz. %	70.00%	92.86%	92.86%	92.86%	115.71%	244.29%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	30/08/12	25/08/11	17/08/10	24/08/09	20/08/08	17/08/07	29/08/06	-
Price	1.54	1.49	1.40	1.43	1.40	2.60	1.46	-
P/RPS	10.07	7.10	3.58	9.05	3.86	4.59	3.76	17.82%
YoY %	41.83%	98.32%	-60.44%	134.46%	-15.90%	22.07%	-	-
Horiz. %	267.82%	188.83%	95.21%	240.69%	102.66%	122.07%	100.00%	-
P/EPS	3.77	35.81	18.13	21.90	20.36	19.12	18.67	-23.38%
YoY %	-89.47%	97.52%	-17.21%	7.56%	6.49%	2.41%	-	-
Horiz. %	20.19%	191.81%	97.11%	117.30%	109.05%	102.41%	100.00%	-
EY	26.54	2.79	5.52	4.57	4.91	5.23	5.36	30.52%
YoY %	851.25%	-49.46%	20.79%	-6.92%	-6.12%	-2.43%	-	-
Horiz. %	495.15%	52.05%	102.99%	85.26%	91.60%	97.57%	100.00%	-
DY	3.64	3.76	4.00	3.92	3.93	2.88	5.14	-5.58%
YoY %	-3.19%	-6.00%	2.04%	-0.25%	36.46%	-43.97%	-	-
Horiz. %	70.82%	73.15%	77.82%	76.26%	76.46%	56.03%	100.00%	-
P/NAPS	0.52	0.61	0.70	0.64	0.67	1.37	0.86	-8.03%
YoY %	-14.75%	-12.86%	9.38%	-4.48%	-51.09%	59.30%	-	-
Horiz. %	60.47%	70.93%	81.40%	74.42%	77.91%	159.30%	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