[HUNZPTY] YoY Quarter Result on 30-Jun-2011 [#4]

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Quarter Result
Revenue	30,851	32,811	27,727	39,509	73,390	23,054	53,415	-8.73%
YoY %	-5.97%	18.34%	-29.82%	-46.17%	218.34%	-56.84%	-	-
Horiz. %	57.76%	61.43%	51.91%	73.97%	137.40%	43.16%	100.00%	-
PBT	48,886	155,402	76,572	10,941	20,262	12,931	14,867	21.93%
YoY %	-68.54%	102.95%	599.86%	-46.00%	56.69%	-13.02%	-	-
Horiz. %	328.82%	1,045.28%	515.05%	73.59%	136.29%	86.98%	100.00%	-
Tax	-15,263	2,092	-1,997	-3,386	-5,852	-3,403	-4,697	21.69%
YoY %	-829.59%	204.76%	41.02%	42.14%	-71.97%	27.55%	-	-
Horiz. %	324.95%	-44.54%	42.52%	72.09%	124.59%	72.45%	100.00%	-
NP	33,623	157,494	74,575	7,555	14,410	9,528	10,170	22.04%
YoY %	-78.65%	111.19%	887.09%	-47.57%	51.24%	-6.31%	-	-
Horiz. %	330.61%	1,548.61%	733.28%	74.29%	141.69%	93.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,037	152,849	74,126	7,831	14,495	9,523	10,122	20.52%
YoY %	-79.69%	106.20%	846.57%	-45.97%	52.21%	-5.92%	-	-
Horiz. %	306.63%	1,510.07%	732.33%	77.37%	143.20%	94.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.22%	-1.35%	2.61%	30.95%	28.88%	26.32%	31.59%	-
YoY %	2,412.59%	-151.72%	-91.57%	7.17%	9.73%	-16.68%	-	-
Horiz. %	98.83%	-4.27%	8.26%	97.97%	91.42%	83.32%	100.00%	-
Total Cost	-2,772	-124,683	-46,848	31,954	58,980	13,526	43,245	-
YoY %	97.78%	-166.14%	-246.61%	-45.82%	336.05%	-68.72%	-	-
Horiz. %	-6.41%	-288.32%	-108.33%	73.89%	136.39%	31.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	777,837	696,664	542,296	459,259	375,440	326,707	309,200	16.61%
YoY %	11.65%	28.47%	18.08%	22.33%	14.92%	5.66%	-	-
Horiz. %	251.56%	225.31%	175.39%	148.53%	121.42%	105.66%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	-	10,159	10,156	10,540	10,512	8,167	8,098	-
YoY %	-	0.03%	-3.64%	0.27%	28.71%	0.85%	-	-
Horiz. %	-	125.45%	125.41%	130.16%	129.81%	100.85%	100.00%	-
Div Payout %	-	6.65%	13.70%	134.60%	72.52%	85.77%	80.01%	-
YoY %	-	-51.46%	-89.82%	85.60%	-15.45%	7.20%	-	-
Horiz. %	-	8.31%	17.12%	168.23%	90.64%	107.20%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	777,837	696,664	542,296	459,259	375,440	326,707	309,200	16.61%
YoY %	11.65%	28.47%	18.08%	22.33%	14.92%	5.66%	-	-
Horiz. %	251.56%	225.31%	175.39%	148.53%	121.42%	105.66%	100.00%	-
NOSH	229,450	181,423	181,370	188,221	187,720	145,851	147,238	7.67%
YoY %	26.47%	0.03%	-3.64%	0.27%	28.71%	-0.94%	-	-
Horiz. %	155.84%	123.22%	123.18%	127.83%	127.49%	99.06%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	108.99%	480.00%	268.96%	19.12%	19.63%	41.33%	19.04%	-
YoY %	-77.29%	78.47%	1,306.69%	-2.60%	-52.50%	117.07%	-	-
Horiz. %	572.43%	2,521.01%	1,412.61%	100.42%	103.10%	217.07%	100.00%	-
ROE	3.99%	21.94%	13.67%	1.71%	3.86%	2.91%	3.27%	-
YoY %	-81.81%	60.50%	699.42%	-55.70%	32.65%	-11.01%	-	-
Horiz. %	122.02%	670.95%	418.04%	52.29%	118.04%	88.99%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	13.45	18.09	15.29	20.99	39.10	15.81	36.28	-15.23%
YoY %	-25.65%	18.31%	-27.16%	-46.32%	147.31%	-56.42%	-	-
Horiz. %	37.07%	49.86%	42.14%	57.86%	107.77%	43.58%	100.00%	-
EPS	13.52	84.25	40.87	4.16	7.67	6.46	6.93	11.77%
YoY %	-83.95%	106.14%	882.45%	-45.76%	18.73%	-6.78%	-	-
Horiz. %	195.09%	1,215.73%	589.75%	60.03%	110.68%	93.22%	100.00%	-
DPS	0.00	5.60	5.60	5.60	5.60	5.60	5.50	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	1.82%	-	-
Horiz. %	0.00%	101.82%	101.82%	101.82%	101.82%	101.82%	100.00%	-
NAPS	3.39	3.84	2.99	2.44	2.00	2.24	2.10	8.30%
YoY %	-11.72%	28.43%	22.54%	22.00%	-10.71%	6.67%	-	-
Horiz. %	161.43%	182.86%	142.38%	116.19%	95.24%	106.67%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 188,221
RPS	13.70	14.57	12.31	17.54	32.59	10.24	23.72	-8.73%
YoY %	-5.97%	18.36%	-29.82%	-46.18%	218.26%	-56.83%	-	-
Horiz. %	57.76%	61.42%	51.90%	73.95%	137.39%	43.17%	100.00%	-
EPS	13.78	67.87	32.92	3.48	6.44	4.23	4.49	20.53%
YoY %	-79.70%	106.17%	845.98%	-45.96%	52.25%	-5.79%	-	-
Horiz. %	306.90%	1,511.58%	733.18%	77.51%	143.43%	94.21%	100.00%	-
DPS	0.00	4.51	4.51	4.68	4.67	3.63	3.60	-
YoY %	0.00%	0.00%	-3.63%	0.21%	28.65%	0.83%	-	-
Horiz. %	0.00%	125.28%	125.28%	130.00%	129.72%	100.83%	100.00%	-
NAPS	3.454	3.0935	2.408	2.0393	1.6671	1.4507	1.373	16.61%
YoY %	11.65%	28.47%	18.08%	22.33%	14.92%	5.66%	-	-
Horiz. %	251.57%	225.31%	175.38%	148.53%	121.42%	105.66%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	1.95	2.07	1.47	1.59	1.29	1.45	1.70	-
P/RPS	14.50	11.45	9.62	7.57	3.30	9.17	4.69	20.68%
YoY %	26.64%	19.02%	27.08%	129.39%	-64.01%	95.52%	-	-
Horiz. %	309.17%	244.14%	205.12%	161.41%	70.36%	195.52%	100.00%	-
P/EPS	14.42	2.46	3.60	38.22	16.71	22.21	24.73	-8.59%
YoY %	486.18%	-31.67%	-90.58%	128.73%	-24.76%	-10.19%	-	-
Horiz. %	58.31%	9.95%	14.56%	154.55%	67.57%	89.81%	100.00%	-
EY	6.94	40.70	27.80	2.62	5.99	4.50	4.04	9.43%
YoY %	-82.95%	46.40%	961.07%	-56.26%	33.11%	11.39%	-	-
Horiz. %	171.78%	1,007.43%	688.12%	64.85%	148.27%	111.39%	100.00%	-
DY	0.00	2.71	3.81	3.52	4.34	3.86	3.24	-
YoY %	0.00%	-28.87%	8.24%	-18.89%	12.44%	19.14%	-	-
Horiz. %	0.00%	83.64%	117.59%	108.64%	133.95%	119.14%	100.00%	-
P/NAPS	0.58	0.54	0.49	0.65	0.65	0.65	0.81	-5.41%
YoY %	7.41%	10.20%	-24.62%	0.00%	0.00%	-19.75%	-	-
Horiz. %	71.60%	66.67%	60.49%	80.25%	80.25%	80.25%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	27/08/14	28/08/13	30/08/12	25/08/11	17/08/10	24/08/09	20/08/08	-
Price	1.97	2.01	1.54	1.49	1.40	1.43	1.40	-
P/RPS	14.65	11.11	10.07	7.10	3.58	9.05	3.86	24.88%
YoY %	31.86%	10.33%	41.83%	98.32%	-60.44%	134.46%	-	-
Horiz. %	379.53%	287.82%	260.88%	183.94%	92.75%	234.46%	100.00%	-
P/EPS	14.56	2.39	3.77	35.81	18.13	21.90	20.36	-5.43%
YoY %	509.21%	-36.60%	-89.47%	97.52%	-17.21%	7.56%	-	-
Horiz. %	71.51%	11.74%	18.52%	175.88%	89.05%	107.56%	100.00%	-
EY	6.87	41.92	26.54	2.79	5.52	4.57	4.91	5.75%
YoY %	-83.61%	57.95%	851.25%	-49.46%	20.79%	-6.92%	-	-
Horiz. %	139.92%	853.77%	540.53%	56.82%	112.42%	93.08%	100.00%	-
DY	0.00	2.79	3.64	3.76	4.00	3.92	3.93	-
YoY %	0.00%	-23.35%	-3.19%	-6.00%	2.04%	-0.25%	-	-
Horiz. %	0.00%	70.99%	92.62%	95.67%	101.78%	99.75%	100.00%	-
P/NAPS	0.58	0.52	0.52	0.61	0.70	0.64	0.67	-2.37%
YoY %	11.54%	0.00%	-14.75%	-12.86%	9.38%	-4.48%	-	-
Horiz. %	86.57%	77.61%	77.61%	91.04%	104.48%	95.52%	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