[HUNZPTY] YoY Quarter Result on 30-Sep-2009 [#1]

Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 33.35%
YoY- 126.08%
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 27,016 27,292 64,526 57,109 25,211 67,728 36,354 -4.82%
PBT 10,101 10,291 38,951 17,393 7,528 17,531 10,849 -1.18%
Tax -3,307 -2,611 -4,314 -4,570 -2,143 -5,071 -3,137 0.88%
NP 6,794 7,680 34,637 12,823 5,385 12,460 7,712 -2.08%
-
NP to SH 6,006 7,476 34,694 12,699 5,617 12,065 7,235 -3.05%
-
Tax Rate 32.74% 25.37% 11.08% 26.27% 28.47% 28.93% 28.92% -
Total Cost 20,222 19,612 29,889 44,286 19,826 55,268 28,642 -5.63%
-
Net Worth 547,979 457,905 445,230 335,853 311,408 267,810 198,763 18.39%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 547,979 457,905 445,230 335,853 311,408 267,810 198,763 18.39%
NOSH 181,450 186,900 188,656 144,143 145,518 135,257 113,579 8.11%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 25.15% 28.14% 53.68% 22.45% 21.36% 18.40% 21.21% -
ROE 1.10% 1.63% 7.79% 3.78% 1.80% 4.51% 3.64% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 14.89 14.60 34.20 39.62 17.32 50.07 32.01 -11.96%
EPS 3.31 4.00 18.39 8.72 3.86 8.92 6.37 -10.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.02 2.45 2.36 2.33 2.14 1.98 1.75 9.51%
Adjusted Per Share Value based on latest NOSH - 144,143
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 12.00 12.12 28.65 25.36 11.19 30.07 16.14 -4.81%
EPS 2.67 3.32 15.41 5.64 2.49 5.36 3.21 -3.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4333 2.0333 1.977 1.4913 1.3828 1.1892 0.8826 18.39%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.50 1.45 1.41 1.47 1.40 2.66 1.55 -
P/RPS 10.07 9.93 4.12 3.71 8.08 5.31 4.84 12.97%
P/EPS 45.32 36.25 7.67 16.69 36.27 29.82 24.33 10.91%
EY 2.21 2.76 13.04 5.99 2.76 3.35 4.11 -9.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.59 0.60 0.63 0.65 1.34 0.89 -9.15%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 23/11/11 22/10/10 25/11/09 26/11/08 13/11/07 21/11/06 -
Price 1.54 1.50 1.51 1.41 1.29 2.69 1.72 -
P/RPS 10.34 10.27 4.41 3.56 7.45 5.37 5.37 11.52%
P/EPS 46.53 37.50 8.21 16.00 33.42 30.16 27.00 9.48%
EY 2.15 2.67 12.18 6.25 2.99 3.32 3.70 -8.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.61 0.64 0.61 0.60 1.36 0.98 -10.30%

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