[HUNZPTY] YoY TTM Result on 30-Sep-2007 [#1]

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
TTM Result
Revenue	255,608	123,282	202,758	218,108	126,982	103,919	124,042	12.80%
YoY %	107.34%	-39.20%	-7.04%	71.76%	22.19%	-16.22%	-	-
Horiz. %	206.07%	99.39%	163.46%	175.83%	102.37%	83.78%	100.00%	-
PBT	91,032	48,990	58,338	64,183	38,607	31,541	29,635	20.55%
YoY %	85.82%	-16.02%	-9.11%	66.25%	22.40%	6.43%	-	-
Horiz. %	307.18%	165.31%	196.86%	216.58%	130.28%	106.43%	100.00%	-
Tax	-18,023	-13,284	-16,352	-17,166	-10,910	-12,390	-14,672	3.48%
YoY %	-35.67%	18.76%	4.74%	-57.34%	11.95%	15.55%	-	-
Horiz. %	122.84%	90.54%	111.45%	117.00%	74.36%	84.45%	100.00%	-
NP	73,009	35,706	41,986	47,017	27,697	19,151	14,963	30.21%
YoY %	104.47%	-14.96%	-10.70%	69.75%	44.62%	27.99%	-	-
Horiz. %	487.93%	238.63%	280.60%	314.22%	185.10%	127.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	73,272	34,768	41,976	44,074	22,730	16,308	14,963	30.29%
YoY %	110.75%	-17.17%	-4.76%	93.90%	39.38%	8.99%	-	-
Horiz. %	489.69%	232.36%	280.53%	294.55%	151.91%	108.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.80%	27.12%	28.03%	26.75%	28.26%	39.28%	49.51%	-
YoY %	-26.99%	-3.25%	4.79%	-5.34%	-28.05%	-20.66%	-	-
Horiz. %	39.99%	54.78%	56.61%	54.03%	57.08%	79.34%	100.00%	-
Total Cost	182,599	87,576	160,772	171,091	99,285	84,768	109,079	8.96%
YoY %	108.50%	-45.53%	-6.03%	72.32%	17.13%	-22.29%	-	-
Horiz. %	167.40%	80.29%	147.39%	156.85%	91.02%	77.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	445,230	335,853	311,408	267,810	198,763	178,690	154,583	19.27%
YoY %	32.57%	7.85%	16.28%	34.74%	11.23%	15.59%	-	-
Horiz. %	288.02%	217.26%	201.45%	173.25%	128.58%	115.59%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	14,501	8,167	13,709	14,473	8,554	7,944	5,001	19.40%
YoY %	77.56%	-40.43%	-5.28%	69.20%	7.68%	58.85%	-	-
Horiz. %	289.96%	163.31%	274.13%	289.40%	171.05%	158.85%	100.00%	-
Div Payout %	19.79%	23.49%	32.66%	32.84%	37.64%	48.72%	33.43%	-
YoY %	-15.75%	-28.08%	-0.55%	-12.75%	-22.74%	45.74%	-	-
Horiz. %	59.20%	70.27%	97.70%	98.24%	112.59%	145.74%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	445,230	335,853	311,408	267,810	198,763	178,690	154,583	19.27%
YoY %	32.57%	7.85%	16.28%	34.74%	11.23%	15.59%	-	-
Horiz. %	288.02%	217.26%	201.45%	173.25%	128.58%	115.59%	100.00%	-
NOSH	188,656	144,143	145,518	135,257	113,579	114,545	106,609	9.97%
YoY %	30.88%	-0.94%	7.59%	19.09%	-0.84%	7.44%	-	-
Horiz. %	176.96%	135.21%	136.50%	126.87%	106.54%	107.44%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	28.56%	28.96%	20.71%	21.56%	21.81%	18.43%	12.06%	-
YoY %	-1.38%	39.84%	-3.94%	-1.15%	18.34%	52.82%	-	-
Horiz. %	236.82%	240.13%	171.72%	178.77%	180.85%	152.82%	100.00%	-
ROE	16.46%	10.35%	13.48%	16.46%	11.44%	9.13%	9.68%	-
YoY %	59.03%	-23.22%	-18.10%	43.88%	25.30%	-5.68%	-	-
Horiz. %	170.04%	106.92%	139.26%	170.04%	118.18%	94.32%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	135.49	85.53	139.34	161.25	111.80	90.72	116.35	2.56%
YoY %	58.41%	-38.62%	-13.59%	44.23%	23.24%	-22.03%	-	-
Horiz. %	116.45%	73.51%	119.76%	138.59%	96.09%	77.97%	100.00%	-
EPS	38.84	24.12	28.85	32.59	20.01	14.24	14.04	18.47%
YoY %	61.03%	-16.40%	-11.48%	62.87%	40.52%	1.42%	-	-
Horiz. %	276.64%	171.79%	205.48%	232.12%	142.52%	101.42%	100.00%	-
DPS	7.69	5.60	9.42	10.70	7.50	6.94	4.69	8.58%
YoY %	37.32%	-40.55%	-11.96%	42.67%	8.07%	47.97%	-	-
Horiz. %	163.97%	119.40%	200.85%	228.14%	159.91%	147.97%	100.00%	-
NAPS	2.36	2.33	2.14	1.98	1.75	1.56	1.45	8.45%
YoY %	1.29%	8.88%	8.08%	13.14%	12.18%	7.59%	-	-
Horiz. %	162.76%	160.69%	147.59%	136.55%	120.69%	107.59%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 135,257
RPS	113.50	54.74	90.03	96.85	56.39	46.14	55.08	12.80%
YoY %	107.34%	-39.20%	-7.04%	71.75%	22.21%	-16.23%	-	-
Horiz. %	206.06%	99.38%	163.45%	175.84%	102.38%	83.77%	100.00%	-
EPS	32.54	15.44	18.64	19.57	10.09	7.24	6.64	30.31%
YoY %	110.75%	-17.17%	-4.75%	93.95%	39.36%	9.04%	-	-
Horiz. %	490.06%	232.53%	280.72%	294.73%	151.96%	109.04%	100.00%	-
DPS	6.44	3.63	6.09	6.43	3.80	3.53	2.22	19.41%
YoY %	77.41%	-40.39%	-5.29%	69.21%	7.65%	59.01%	-	-
Horiz. %	290.09%	163.51%	274.32%	289.64%	171.17%	159.01%	100.00%	-
NAPS	1.977	1.4913	1.3828	1.1892	0.8826	0.7935	0.6864	19.27%
YoY %	32.57%	7.85%	16.28%	34.74%	11.23%	15.60%	-	-
Horiz. %	288.02%	217.26%	201.46%	173.25%	128.58%	115.60%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	1.41	1.47	1.40	2.66	1.55	1.28	1.51	-
P/RPS	1.04	1.72	1.00	1.65	1.39	1.41	1.30	-3.64%
YoY %	-39.53%	72.00%	-39.39%	18.71%	-1.42%	8.46%	-	-
Horiz. %	80.00%	132.31%	76.92%	126.92%	106.92%	108.46%	100.00%	-
P/EPS	3.63	6.09	4.85	8.16	7.75	8.99	10.76	-16.55%
YoY %	-40.39%	25.57%	-40.56%	5.29%	-13.79%	-16.45%	-	-
Horiz. %	33.74%	56.60%	45.07%	75.84%	72.03%	83.55%	100.00%	-
EY	27.55	16.41	20.60	12.25	12.91	11.12	9.29	19.85%
YoY %	67.89%	-20.34%	68.16%	-5.11%	16.10%	19.70%	-	-
Horiz. %	296.56%	176.64%	221.74%	131.86%	138.97%	119.70%	100.00%	-
DY	5.45	3.81	6.73	4.02	4.84	5.42	3.11	9.79%
YoY %	43.04%	-43.39%	67.41%	-16.94%	-10.70%	74.28%	-	-
Horiz. %	175.24%	122.51%	216.40%	129.26%	155.63%	174.28%	100.00%	-
P/NAPS	0.60	0.63	0.65	1.34	0.89	0.82	1.04	-8.75%
YoY %	-4.76%	-3.08%	-51.49%	50.56%	8.54%	-21.15%	-	-
Horiz. %	57.69%	60.58%	62.50%	128.85%	85.58%	78.85%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	22/10/10	25/11/09	26/11/08	13/11/07	21/11/06	21/11/05	26/11/04	-
Price	1.51	1.41	1.29	2.69	1.72	1.25	1.58	-
P/RPS	1.11	1.65	0.93	1.67	1.54	1.38	1.36	-3.32%
YoY %	-32.73%	77.42%	-44.31%	8.44%	11.59%	1.47%	-	-
Horiz. %	81.62%	121.32%	68.38%	122.79%	113.24%	101.47%	100.00%	-
P/EPS	3.89	5.85	4.47	8.26	8.59	8.78	11.26	-16.22%
YoY %	-33.50%	30.87%	-45.88%	-3.84%	-2.16%	-22.02%	-	-
Horiz. %	34.55%	51.95%	39.70%	73.36%	76.29%	77.98%	100.00%	-
EY	25.72	17.11	22.36	12.11	11.64	11.39	8.88	19.38%
YoY %	50.32%	-23.48%	84.64%	4.04%	2.19%	28.27%	-	-
Horiz. %	289.64%	192.68%	251.80%	136.37%	131.08%	128.27%	100.00%	-
DY	5.09	3.97	7.30	3.98	4.36	5.55	2.97	9.38%
YoY %	28.21%	-45.62%	83.42%	-8.72%	-21.44%	86.87%	-	-
Horiz. %	171.38%	133.67%	245.79%	134.01%	146.80%	186.87%	100.00%	-
P/NAPS	0.64	0.61	0.60	1.36	0.98	0.80	1.09	-8.48%
YoY %	4.92%	1.67%	-55.88%	38.78%	22.50%	-26.61%	-	-
Horiz. %	58.72%	55.96%	55.05%	124.77%	89.91%	73.39%	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