[HUNZPTY] YoY Quarter Result on 30-Sep-2008 [#1]

Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -44.51%
YoY- -53.44%
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 27,292 64,526 57,109 25,211 67,728 36,354 26,007 0.80%
PBT 10,291 38,951 17,393 7,528 17,531 10,849 7,048 6.50%
Tax -2,611 -4,314 -4,570 -2,143 -5,071 -3,137 -2,064 3.99%
NP 7,680 34,637 12,823 5,385 12,460 7,712 4,984 7.46%
-
NP to SH 7,476 34,694 12,699 5,617 12,065 7,235 4,284 9.71%
-
Tax Rate 25.37% 11.08% 26.27% 28.47% 28.93% 28.92% 29.28% -
Total Cost 19,612 29,889 44,286 19,826 55,268 28,642 21,023 -1.15%
-
Net Worth 457,905 445,230 335,853 311,408 267,810 198,763 178,690 16.97%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 457,905 445,230 335,853 311,408 267,810 198,763 178,690 16.97%
NOSH 186,900 188,656 144,143 145,518 135,257 113,579 114,545 8.49%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 28.14% 53.68% 22.45% 21.36% 18.40% 21.21% 19.16% -
ROE 1.63% 7.79% 3.78% 1.80% 4.51% 3.64% 2.40% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 14.60 34.20 39.62 17.32 50.07 32.01 22.70 -7.08%
EPS 4.00 18.39 8.72 3.86 8.92 6.37 3.74 1.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.45 2.36 2.33 2.14 1.98 1.75 1.56 7.80%
Adjusted Per Share Value based on latest NOSH - 145,518
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 12.12 28.65 25.36 11.19 30.07 16.14 11.55 0.80%
EPS 3.32 15.41 5.64 2.49 5.36 3.21 1.90 9.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0333 1.977 1.4913 1.3828 1.1892 0.8826 0.7935 16.97%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.45 1.41 1.47 1.40 2.66 1.55 1.28 -
P/RPS 9.93 4.12 3.71 8.08 5.31 4.84 5.64 9.88%
P/EPS 36.25 7.67 16.69 36.27 29.82 24.33 34.22 0.96%
EY 2.76 13.04 5.99 2.76 3.35 4.11 2.92 -0.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.60 0.63 0.65 1.34 0.89 0.82 -5.33%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 23/11/11 22/10/10 25/11/09 26/11/08 13/11/07 21/11/06 21/11/05 -
Price 1.50 1.51 1.41 1.29 2.69 1.72 1.25 -
P/RPS 10.27 4.41 3.56 7.45 5.37 5.37 5.51 10.93%
P/EPS 37.50 8.21 16.00 33.42 30.16 27.00 33.42 1.93%
EY 2.67 12.18 6.25 2.99 3.32 3.70 2.99 -1.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.64 0.61 0.60 1.36 0.98 0.80 -4.41%

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