[HUNZPTY] YoY TTM 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
TTM Result
Revenue	132,850	112,106	124,354	233,945	248,191	91,384	245,275	-9.71%
YoY %	18.50%	-9.85%	-46.84%	-5.74%	171.59%	-62.74%	-	-
Horiz. %	54.16%	45.71%	50.70%	95.38%	101.19%	37.26%	100.00%	-
PBT	68,306	176,897	114,074	78,288	69,474	39,125	68,341	-0.00%
YoY %	-61.39%	55.07%	45.71%	12.69%	77.57%	-42.75%	-	-
Horiz. %	99.95%	258.84%	166.92%	114.55%	101.66%	57.25%	100.00%	-
Tax	-21,198	-3,389	-11,532	-14,932	-18,279	-10,857	-19,280	1.59%
YoY %	-525.49%	70.61%	22.77%	18.31%	-68.36%	43.69%	-	-
Horiz. %	109.95%	17.58%	59.81%	77.45%	94.81%	56.31%	100.00%	-
NP	47,108	173,508	102,542	63,356	51,195	28,268	49,061	-0.67%
YoY %	-72.85%	69.21%	61.85%	23.75%	81.11%	-42.38%	-	-
Horiz. %	96.02%	353.66%	209.01%	129.14%	104.35%	57.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	40,050	166,034	101,671	63,682	51,277	27,686	48,424	-3.11%
YoY %	-75.88%	63.31%	59.65%	24.19%	85.21%	-42.83%	-	-
Horiz. %	82.71%	342.88%	209.96%	131.51%	105.89%	57.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.03%	1.92%	10.11%	19.07%	26.31%	27.75%	28.21%	-
YoY %	1,516.15%	-81.01%	-46.98%	-27.52%	-5.19%	-1.63%	-	-
Horiz. %	110.00%	6.81%	35.84%	67.60%	93.26%	98.37%	100.00%	-
Total Cost	85,742	-61,402	21,812	170,589	196,996	63,116	196,214	-12.88%
YoY %	239.64%	-381.51%	-87.21%	-13.40%	212.12%	-67.83%	-	-
Horiz. %	43.70%	-31.29%	11.12%	86.94%	100.40%	32.17%	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	10,882	10,159	10,156	15,242	14,501	8,167	13,709	-3.77%
YoY %	7.12%	0.03%	-33.37%	5.11%	77.56%	-40.43%	-	-
Horiz. %	79.38%	74.10%	74.08%	111.18%	105.78%	59.57%	100.00%	-
Div Payout %	27.17%	6.12%	9.99%	23.94%	28.28%	29.50%	28.31%	-
YoY %	343.95%	-38.74%	-58.27%	-15.35%	-4.14%	4.20%	-	-
Horiz. %	95.97%	21.62%	35.29%	84.56%	99.89%	104.20%	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	35.46%	154.77%	82.46%	27.08%	20.63%	30.93%	20.00%	-
YoY %	-77.09%	87.69%	204.51%	31.27%	-33.30%	54.65%	-	-
Horiz. %	177.30%	773.85%	412.30%	135.40%	103.15%	154.65%	100.00%	-
ROE	5.15%	23.83%	18.75%	13.87%	13.66%	8.47%	15.66%	-
YoY %	-78.39%	27.09%	35.18%	1.54%	61.28%	-45.91%	-	-
Horiz. %	32.89%	152.17%	119.73%	88.57%	87.23%	54.09%	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	57.90	61.79	68.56	124.29	132.21	62.66	166.58	-16.14%
YoY %	-6.30%	-9.87%	-44.84%	-5.99%	111.00%	-62.38%	-	-
Horiz. %	34.76%	37.09%	41.16%	74.61%	79.37%	37.62%	100.00%	-
EPS	17.45	91.52	56.06	33.83	27.32	18.98	32.89	-10.02%
YoY %	-80.93%	63.25%	65.71%	23.83%	43.94%	-42.29%	-	-
Horiz. %	53.06%	278.26%	170.45%	102.86%	83.06%	57.71%	100.00%	-
DPS	4.74	5.60	5.60	8.10	7.73	5.60	9.31	-10.63%
YoY %	-15.36%	0.00%	-30.86%	4.79%	38.04%	-39.85%	-	-
Horiz. %	50.91%	60.15%	60.15%	87.00%	83.03%	60.15%	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	58.99	49.78	55.22	103.88	110.21	40.58	108.91	-9.71%
YoY %	18.50%	-9.85%	-46.84%	-5.74%	171.59%	-62.74%	-	-
Horiz. %	54.16%	45.71%	50.70%	95.38%	101.19%	37.26%	100.00%	-
EPS	17.78	73.73	45.15	28.28	22.77	12.29	21.50	-3.11%
YoY %	-75.88%	63.30%	59.65%	24.20%	85.27%	-42.84%	-	-
Horiz. %	82.70%	342.93%	210.00%	131.53%	105.91%	57.16%	100.00%	-
DPS	4.83	4.51	4.51	6.77	6.44	3.63	6.09	-3.78%
YoY %	7.10%	0.00%	-33.38%	5.12%	77.41%	-40.39%	-	-
Horiz. %	79.31%	74.06%	74.06%	111.17%	105.75%	59.61%	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	3.37	3.35	2.14	1.28	0.98	2.31	1.02	22.02%
YoY %	0.60%	56.54%	67.19%	30.61%	-57.58%	126.47%	-	-
Horiz. %	330.39%	328.43%	209.80%	125.49%	96.08%	226.47%	100.00%	-
P/EPS	11.17	2.26	2.62	4.70	4.72	7.64	5.17	13.69%
YoY %	394.25%	-13.74%	-44.26%	-0.42%	-38.22%	47.78%	-	-
Horiz. %	216.05%	43.71%	50.68%	90.91%	91.30%	147.78%	100.00%	-
EY	8.95	44.21	38.13	21.28	21.17	13.09	19.35	-12.05%
YoY %	-79.76%	15.95%	79.18%	0.52%	61.73%	-32.35%	-	-
Horiz. %	46.25%	228.48%	197.05%	109.97%	109.41%	67.65%	100.00%	-
DY	2.43	2.71	3.81	5.09	5.99	3.86	5.48	-12.66%
YoY %	-10.33%	-28.87%	-25.15%	-15.03%	55.18%	-29.56%	-	-
Horiz. %	44.34%	49.45%	69.53%	92.88%	109.31%	70.44%	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	3.40	3.25	2.25	1.20	1.06	2.28	0.84	26.22%
YoY %	4.62%	44.44%	87.50%	13.21%	-53.51%	171.43%	-	-
Horiz. %	404.76%	386.90%	267.86%	142.86%	126.19%	271.43%	100.00%	-
P/EPS	11.29	2.20	2.75	4.40	5.13	7.53	4.26	17.62%
YoY %	413.18%	-20.00%	-37.50%	-14.23%	-31.87%	76.76%	-	-
Horiz. %	265.02%	51.64%	64.55%	103.29%	120.42%	176.76%	100.00%	-
EY	8.86	45.53	36.40	22.71	19.51	13.27	23.49	-14.99%
YoY %	-80.54%	25.08%	60.28%	16.40%	47.02%	-43.51%	-	-
Horiz. %	37.72%	193.83%	154.96%	96.68%	83.06%	56.49%	100.00%	-
DY	2.41	2.79	3.64	5.44	5.52	3.92	6.65	-15.55%
YoY %	-13.62%	-23.35%	-33.09%	-1.45%	40.82%	-41.05%	-	-
Horiz. %	36.24%	41.95%	54.74%	81.80%	83.01%	58.95%	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