[HUNZPTY] YoY TTM Result on 30-Jun-2006 [#4]

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
TTM Result
Revenue	91,384	245,275	186,734	116,635	111,578	117,297	112,356	-3.38%
YoY %	-62.74%	31.35%	60.10%	4.53%	-4.88%	4.40%	-	-
Horiz. %	81.33%	218.30%	166.20%	103.81%	99.31%	104.40%	100.00%	-
PBT	39,125	68,341	57,501	34,806	32,929	27,022	22,598	9.57%
YoY %	-42.75%	18.85%	65.20%	5.70%	21.86%	19.58%	-	-
Horiz. %	173.13%	302.42%	254.45%	154.02%	145.72%	119.58%	100.00%	-
Tax	-10,857	-19,280	-15,232	-9,837	-14,423	-13,216	-11,460	-0.89%
YoY %	43.69%	-26.58%	-54.84%	31.80%	-9.13%	-15.32%	-	-
Horiz. %	94.74%	168.24%	132.91%	85.84%	125.86%	115.32%	100.00%	-
NP	28,268	49,061	42,269	24,969	18,506	13,806	11,138	16.77%
YoY %	-42.38%	16.07%	69.29%	34.92%	34.04%	23.95%	-	-
Horiz. %	253.80%	440.48%	379.50%	224.18%	166.15%	123.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,686	48,424	39,244	19,779	16,363	13,806	12,180	14.65%
YoY %	-42.83%	23.39%	98.41%	20.88%	18.52%	13.35%	-	-
Horiz. %	227.31%	397.57%	322.20%	162.39%	134.34%	113.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.75%	28.21%	26.49%	28.26%	43.80%	48.91%	50.71%	-
YoY %	-1.63%	6.49%	-6.26%	-35.48%	-10.45%	-3.55%	-	-
Horiz. %	54.72%	55.63%	52.24%	55.73%	86.37%	96.45%	100.00%	-
Total Cost	63,116	196,214	144,465	91,666	93,072	103,491	101,218	-7.56%
YoY %	-67.83%	35.82%	57.60%	-1.51%	-10.07%	2.25%	-	-
Horiz. %	62.36%	193.85%	142.73%	90.56%	91.95%	102.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	326,707	309,200	222,672	192,772	161,011	125,992	102,509	21.28%
YoY %	5.66%	38.86%	15.51%	19.73%	27.79%	22.91%	-	-
Horiz. %	318.71%	301.63%	217.22%	188.05%	157.07%	122.91%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	8,167	13,709	14,473	8,554	7,944	5,001	48	135.21%
YoY %	-40.43%	-5.28%	69.20%	7.68%	58.85%	10,318.75%	-	-
Horiz. %	17,014.58%	28,560.42%	30,152.08%	17,820.83%	16,550.00%	10,418.75%	100.00%	-
Div Payout %	29.50%	28.31%	36.88%	43.25%	48.55%	36.23%	0.40%	-
YoY %	4.20%	-23.24%	-14.73%	-10.92%	34.00%	8,957.50%	-	-
Horiz. %	7,375.00%	7,077.50%	9,220.00%	10,812.50%	12,137.50%	9,057.50%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	326,707	309,200	222,672	192,772	161,011	125,992	102,509	21.28%
YoY %	5.66%	38.86%	15.51%	19.73%	27.79%	22.91%	-	-
Horiz. %	318.71%	301.63%	217.22%	188.05%	157.07%	122.91%	100.00%	-
NOSH	145,851	147,238	117,195	114,066	105,928	90,407	60,133	15.89%
YoY %	-0.94%	25.64%	2.74%	7.68%	17.17%	50.35%	-	-
Horiz. %	242.55%	244.85%	194.89%	189.69%	176.16%	150.35%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	30.93%	20.00%	22.64%	21.41%	16.59%	11.77%	9.91%	-
YoY %	54.65%	-11.66%	5.74%	29.05%	40.95%	18.77%	-	-
Horiz. %	312.11%	201.82%	228.46%	216.04%	167.41%	118.77%	100.00%	-
ROE	8.47%	15.66%	17.62%	10.26%	10.16%	10.96%	11.88%	-
YoY %	-45.91%	-11.12%	71.73%	0.98%	-7.30%	-7.74%	-	-
Horiz. %	71.30%	131.82%	148.32%	86.36%	85.52%	92.26%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	62.66	166.58	159.33	102.25	105.33	129.74	186.84	-16.63%
YoY %	-62.38%	4.55%	55.82%	-2.92%	-18.81%	-30.56%	-	-
Horiz. %	33.54%	89.16%	85.28%	54.73%	56.37%	69.44%	100.00%	-
EPS	18.98	32.89	33.49	17.34	15.45	15.27	20.25	-1.07%
YoY %	-42.29%	-1.79%	93.14%	12.23%	1.18%	-24.59%	-	-
Horiz. %	93.73%	162.42%	165.38%	85.63%	76.30%	75.41%	100.00%	-
DPS	5.60	9.31	12.35	7.50	7.50	5.53	0.08	102.87%
YoY %	-39.85%	-24.62%	64.67%	0.00%	35.62%	6,812.50%	-	-
Horiz. %	7,000.00%	11,637.50%	15,437.50%	9,375.00%	9,375.00%	6,912.50%	100.00%	-
NAPS	2.24	2.10	1.90	1.69	1.52	1.3936	1.7047	4.65%
YoY %	6.67%	10.53%	12.43%	11.18%	9.07%	-18.25%	-	-
Horiz. %	131.40%	123.19%	111.46%	99.14%	89.17%	81.75%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 114,066
RPS	40.58	108.91	82.92	51.79	49.55	52.09	49.89	-3.38%
YoY %	-62.74%	31.34%	60.11%	4.52%	-4.88%	4.41%	-	-
Horiz. %	81.34%	218.30%	166.21%	103.81%	99.32%	104.41%	100.00%	-
EPS	12.29	21.50	17.43	8.78	7.27	6.13	5.41	14.64%
YoY %	-42.84%	23.35%	98.52%	20.77%	18.60%	13.31%	-	-
Horiz. %	227.17%	397.41%	322.18%	162.29%	134.38%	113.31%	100.00%	-
DPS	3.63	6.09	6.43	3.80	3.53	2.22	0.02	137.75%
YoY %	-40.39%	-5.29%	69.21%	7.65%	59.01%	11,000.00%	-	-
Horiz. %	18,150.00%	30,450.00%	32,150.00%	19,000.00%	17,650.00%	11,100.00%	100.00%	-
NAPS	1.4507	1.373	0.9888	0.856	0.715	0.5595	0.4552	21.28%
YoY %	5.66%	38.86%	15.51%	19.72%	27.79%	22.91%	-	-
Horiz. %	318.70%	301.63%	217.22%	188.05%	157.07%	122.91%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	1.45	1.70	3.24	1.18	1.32	1.41	1.38	-
P/RPS	2.31	1.02	2.03	1.15	1.25	1.09	0.74	20.87%
YoY %	126.47%	-49.75%	76.52%	-8.00%	14.68%	47.30%	-	-
Horiz. %	312.16%	137.84%	274.32%	155.41%	168.92%	147.30%	100.00%	-
P/EPS	7.64	5.17	9.68	6.81	8.55	9.23	6.81	1.93%
YoY %	47.78%	-46.59%	42.14%	-20.35%	-7.37%	35.54%	-	-
Horiz. %	112.19%	75.92%	142.14%	100.00%	125.55%	135.54%	100.00%	-
EY	13.09	19.35	10.34	14.69	11.70	10.83	14.68	-1.89%
YoY %	-32.35%	87.14%	-29.61%	25.56%	8.03%	-26.23%	-	-
Horiz. %	89.17%	131.81%	70.44%	100.07%	79.70%	73.77%	100.00%	-
DY	3.86	5.48	3.81	6.36	5.68	3.92	0.06	100.04%
YoY %	-29.56%	43.83%	-40.09%	11.97%	44.90%	6,433.33%	-	-
Horiz. %	6,433.33%	9,133.33%	6,350.00%	10,600.00%	9,466.67%	6,533.33%	100.00%	-
P/NAPS	0.65	0.81	1.71	0.70	0.87	1.01	0.81	-3.59%
YoY %	-19.75%	-52.63%	144.29%	-19.54%	-13.86%	24.69%	-	-
Horiz. %	80.25%	100.00%	211.11%	86.42%	107.41%	124.69%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	24/08/09	20/08/08	17/08/07	29/08/06	26/08/05	20/08/04	27/08/03	-
Price	1.43	1.40	2.60	1.46	1.33	1.60	1.88	-
P/RPS	2.28	0.84	1.63	1.43	1.26	1.23	1.01	14.52%
YoY %	171.43%	-48.47%	13.99%	13.49%	2.44%	21.78%	-	-
Horiz. %	225.74%	83.17%	161.39%	141.58%	124.75%	121.78%	100.00%	-
P/EPS	7.53	4.26	7.76	8.42	8.61	10.48	9.28	-3.41%
YoY %	76.76%	-45.10%	-7.84%	-2.21%	-17.84%	12.93%	-	-
Horiz. %	81.14%	45.91%	83.62%	90.73%	92.78%	112.93%	100.00%	-
EY	13.27	23.49	12.88	11.88	11.61	9.54	10.77	3.53%
YoY %	-43.51%	82.38%	8.42%	2.33%	21.70%	-11.42%	-	-
Horiz. %	123.21%	218.11%	119.59%	110.31%	107.80%	88.58%	100.00%	-
DY	3.92	6.65	4.75	5.14	5.64	3.46	0.04	114.56%
YoY %	-41.05%	40.00%	-7.59%	-8.87%	63.01%	8,550.00%	-	-
Horiz. %	9,800.00%	16,625.00%	11,875.00%	12,850.00%	14,100.00%	8,650.00%	100.00%	-
P/NAPS	0.64	0.67	1.37	0.86	0.88	1.15	1.10	-8.62%
YoY %	-4.48%	-51.09%	59.30%	-2.27%	-23.48%	4.55%	-	-
Horiz. %	58.18%	60.91%	124.55%	78.18%	80.00%	104.55%	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