[HUNZPTY] YoY TTM Result on 30-Jun-2008 [#4]

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
TTM Result
Revenue	233,945	248,191	91,384	245,275	186,734	116,635	111,578	13.12%
YoY %	-5.74%	171.59%	-62.74%	31.35%	60.10%	4.53%	-	-
Horiz. %	209.67%	222.44%	81.90%	219.82%	167.36%	104.53%	100.00%	-
PBT	78,288	69,474	39,125	68,341	57,501	34,806	32,929	15.52%
YoY %	12.69%	77.57%	-42.75%	18.85%	65.20%	5.70%	-	-
Horiz. %	237.75%	210.98%	118.82%	207.54%	174.62%	105.70%	100.00%	-
Tax	-14,932	-18,279	-10,857	-19,280	-15,232	-9,837	-14,423	0.57%
YoY %	18.31%	-68.36%	43.69%	-26.58%	-54.84%	31.80%	-	-
Horiz. %	103.53%	126.74%	75.28%	133.68%	105.61%	68.20%	100.00%	-
NP	63,356	51,195	28,268	49,061	42,269	24,969	18,506	22.75%
YoY %	23.75%	81.11%	-42.38%	16.07%	69.29%	34.92%	-	-
Horiz. %	342.35%	276.64%	152.75%	265.11%	228.41%	134.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	63,682	51,277	27,686	48,424	39,244	19,779	16,363	25.40%
YoY %	24.19%	85.21%	-42.83%	23.39%	98.41%	20.88%	-	-
Horiz. %	389.18%	313.37%	169.20%	295.94%	239.83%	120.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.07%	26.31%	27.75%	28.21%	26.49%	28.26%	43.80%	-
YoY %	-27.52%	-5.19%	-1.63%	6.49%	-6.26%	-35.48%	-	-
Horiz. %	43.54%	60.07%	63.36%	64.41%	60.48%	64.52%	100.00%	-
Total Cost	170,589	196,996	63,116	196,214	144,465	91,666	93,072	10.62%
YoY %	-13.40%	212.12%	-67.83%	35.82%	57.60%	-1.51%	-	-
Horiz. %	183.29%	211.66%	67.81%	210.82%	155.22%	98.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	459,259	375,440	326,707	309,200	222,672	192,772	161,011	19.07%
YoY %	22.33%	14.92%	5.66%	38.86%	15.51%	19.73%	-	-
Horiz. %	285.23%	233.18%	202.91%	192.04%	138.30%	119.73%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	15,242	14,501	8,167	13,709	14,473	8,554	7,944	11.46%
YoY %	5.11%	77.56%	-40.43%	-5.28%	69.20%	7.68%	-	-
Horiz. %	191.87%	182.54%	102.81%	172.57%	182.19%	107.68%	100.00%	-
Div Payout %	23.94%	28.28%	29.50%	28.31%	36.88%	43.25%	48.55%	-
YoY %	-15.35%	-4.14%	4.20%	-23.24%	-14.73%	-10.92%	-	-
Horiz. %	49.31%	58.25%	60.76%	58.31%	75.96%	89.08%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	459,259	375,440	326,707	309,200	222,672	192,772	161,011	19.07%
YoY %	22.33%	14.92%	5.66%	38.86%	15.51%	19.73%	-	-
Horiz. %	285.23%	233.18%	202.91%	192.04%	138.30%	119.73%	100.00%	-
NOSH	188,221	187,720	145,851	147,238	117,195	114,066	105,928	10.05%
YoY %	0.27%	28.71%	-0.94%	25.64%	2.74%	7.68%	-	-
Horiz. %	177.69%	177.21%	137.69%	139.00%	110.64%	107.68%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	27.08%	20.63%	30.93%	20.00%	22.64%	21.41%	16.59%	-
YoY %	31.27%	-33.30%	54.65%	-11.66%	5.74%	29.05%	-	-
Horiz. %	163.23%	124.35%	186.44%	120.55%	136.47%	129.05%	100.00%	-
ROE	13.87%	13.66%	8.47%	15.66%	17.62%	10.26%	10.16%	-
YoY %	1.54%	61.28%	-45.91%	-11.12%	71.73%	0.98%	-	-
Horiz. %	136.52%	134.45%	83.37%	154.13%	173.43%	100.98%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	124.29	132.21	62.66	166.58	159.33	102.25	105.33	2.79%
YoY %	-5.99%	111.00%	-62.38%	4.55%	55.82%	-2.92%	-	-
Horiz. %	118.00%	125.52%	59.49%	158.15%	151.27%	97.08%	100.00%	-
EPS	33.83	27.32	18.98	32.89	33.49	17.34	15.45	13.94%
YoY %	23.83%	43.94%	-42.29%	-1.79%	93.14%	12.23%	-	-
Horiz. %	218.96%	176.83%	122.85%	212.88%	216.76%	112.23%	100.00%	-
DPS	8.10	7.73	5.60	9.31	12.35	7.50	7.50	1.29%
YoY %	4.79%	38.04%	-39.85%	-24.62%	64.67%	0.00%	-	-
Horiz. %	108.00%	103.07%	74.67%	124.13%	164.67%	100.00%	100.00%	-
NAPS	2.44	2.00	2.24	2.10	1.90	1.69	1.52	8.20%
YoY %	22.00%	-10.71%	6.67%	10.53%	12.43%	11.18%	-	-
Horiz. %	160.53%	131.58%	147.37%	138.16%	125.00%	111.18%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 147,238
RPS	103.88	110.21	40.58	108.91	82.92	51.79	49.55	13.12%
YoY %	-5.74%	171.59%	-62.74%	31.34%	60.11%	4.52%	-	-
Horiz. %	209.65%	222.42%	81.90%	219.80%	167.35%	104.52%	100.00%	-
EPS	28.28	22.77	12.29	21.50	17.43	8.78	7.27	25.39%
YoY %	24.20%	85.27%	-42.84%	23.35%	98.52%	20.77%	-	-
Horiz. %	389.00%	313.20%	169.05%	295.74%	239.75%	120.77%	100.00%	-
DPS	6.77	6.44	3.63	6.09	6.43	3.80	3.53	11.45%
YoY %	5.12%	77.41%	-40.39%	-5.29%	69.21%	7.65%	-	-
Horiz. %	191.78%	182.44%	102.83%	172.52%	182.15%	107.65%	100.00%	-
NAPS	2.0393	1.6671	1.4507	1.373	0.9888	0.856	0.715	19.07%
YoY %	22.33%	14.92%	5.66%	38.86%	15.51%	19.72%	-	-
Horiz. %	285.22%	233.16%	202.90%	192.03%	138.29%	119.72%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	1.59	1.29	1.45	1.70	3.24	1.18	1.32	-
P/RPS	1.28	0.98	2.31	1.02	2.03	1.15	1.25	0.39%
YoY %	30.61%	-57.58%	126.47%	-49.75%	76.52%	-8.00%	-	-
Horiz. %	102.40%	78.40%	184.80%	81.60%	162.40%	92.00%	100.00%	-
P/EPS	4.70	4.72	7.64	5.17	9.68	6.81	8.55	-9.48%
YoY %	-0.42%	-38.22%	47.78%	-46.59%	42.14%	-20.35%	-	-
Horiz. %	54.97%	55.20%	89.36%	60.47%	113.22%	79.65%	100.00%	-
EY	21.28	21.17	13.09	19.35	10.34	14.69	11.70	10.47%
YoY %	0.52%	61.73%	-32.35%	87.14%	-29.61%	25.56%	-	-
Horiz. %	181.88%	180.94%	111.88%	165.38%	88.38%	125.56%	100.00%	-
DY	5.09	5.99	3.86	5.48	3.81	6.36	5.68	-1.81%
YoY %	-15.03%	55.18%	-29.56%	43.83%	-40.09%	11.97%	-	-
Horiz. %	89.61%	105.46%	67.96%	96.48%	67.08%	111.97%	100.00%	-
P/NAPS	0.65	0.65	0.65	0.81	1.71	0.70	0.87	-4.74%
YoY %	0.00%	0.00%	-19.75%	-52.63%	144.29%	-19.54%	-	-
Horiz. %	74.71%	74.71%	74.71%	93.10%	196.55%	80.46%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	25/08/11	17/08/10	24/08/09	20/08/08	17/08/07	29/08/06	26/08/05	-
Price	1.49	1.40	1.43	1.40	2.60	1.46	1.33	-
P/RPS	1.20	1.06	2.28	0.84	1.63	1.43	1.26	-0.80%
YoY %	13.21%	-53.51%	171.43%	-48.47%	13.99%	13.49%	-	-
Horiz. %	95.24%	84.13%	180.95%	66.67%	129.37%	113.49%	100.00%	-
P/EPS	4.40	5.13	7.53	4.26	7.76	8.42	8.61	-10.58%
YoY %	-14.23%	-31.87%	76.76%	-45.10%	-7.84%	-2.21%	-	-
Horiz. %	51.10%	59.58%	87.46%	49.48%	90.13%	97.79%	100.00%	-
EY	22.71	19.51	13.27	23.49	12.88	11.88	11.61	11.82%
YoY %	16.40%	47.02%	-43.51%	82.38%	8.42%	2.33%	-	-
Horiz. %	195.61%	168.04%	114.30%	202.33%	110.94%	102.33%	100.00%	-
DY	5.44	5.52	3.92	6.65	4.75	5.14	5.64	-0.59%
YoY %	-1.45%	40.82%	-41.05%	40.00%	-7.59%	-8.87%	-	-
Horiz. %	96.45%	97.87%	69.50%	117.91%	84.22%	91.13%	100.00%	-
P/NAPS	0.61	0.70	0.64	0.67	1.37	0.86	0.88	-5.92%
YoY %	-12.86%	9.38%	-4.48%	-51.09%	59.30%	-2.27%	-	-
Horiz. %	69.32%	79.55%	72.73%	76.14%	155.68%	97.73%	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