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

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
TTM Result
Revenue	124,078	196,711	255,608	123,282	202,758	218,108	126,982	-0.38%
YoY %	-36.92%	-23.04%	107.34%	-39.20%	-7.04%	71.76%	-	-
Horiz. %	97.71%	154.91%	201.29%	97.09%	159.67%	171.76%	100.00%	-
PBT	113,884	49,628	91,032	48,990	58,338	64,183	38,607	19.73%
YoY %	129.48%	-45.48%	85.82%	-16.02%	-9.11%	66.25%	-	-
Horiz. %	294.98%	128.55%	235.79%	126.89%	151.11%	166.25%	100.00%	-
Tax	-12,228	-13,229	-18,023	-13,284	-16,352	-17,166	-10,910	1.91%
YoY %	7.57%	26.60%	-35.67%	18.76%	4.74%	-57.34%	-	-
Horiz. %	112.08%	121.26%	165.20%	121.76%	149.88%	157.34%	100.00%	-
NP	101,656	36,399	73,009	35,706	41,986	47,017	27,697	24.17%
YoY %	179.28%	-50.14%	104.47%	-14.96%	-10.70%	69.75%	-	-
Horiz. %	367.03%	131.42%	263.60%	128.92%	151.59%	169.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	100,201	36,464	73,272	34,768	41,976	44,074	22,730	28.02%
YoY %	174.79%	-50.23%	110.75%	-17.17%	-4.76%	93.90%	-	-
Horiz. %	440.83%	160.42%	322.36%	152.96%	184.67%	193.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.74%	26.66%	19.80%	27.12%	28.03%	26.75%	28.26%	-
YoY %	-59.71%	34.65%	-26.99%	-3.25%	4.79%	-5.34%	-	-
Horiz. %	38.00%	94.34%	70.06%	95.97%	99.19%	94.66%	100.00%	-
Total Cost	22,422	160,312	182,599	87,576	160,772	171,091	99,285	-21.94%
YoY %	-86.01%	-12.21%	108.50%	-45.53%	-6.03%	72.32%	-	-
Horiz. %	22.58%	161.47%	183.91%	88.21%	161.93%	172.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	547,979	457,905	445,230	335,853	311,408	267,810	198,763	18.39%
YoY %	19.67%	2.85%	32.57%	7.85%	16.28%	34.74%	-	-
Horiz. %	275.69%	230.38%	224.00%	168.97%	156.67%	134.74%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	20,317	15,242	14,501	8,167	13,709	14,473	8,554	15.49%
YoY %	33.30%	5.11%	77.56%	-40.43%	-5.28%	69.20%	-	-
Horiz. %	237.51%	178.19%	169.52%	95.48%	160.26%	169.20%	100.00%	-
Div Payout %	20.28%	41.80%	19.79%	23.49%	32.66%	32.84%	37.64%	-
YoY %	-51.48%	111.22%	-15.75%	-28.08%	-0.55%	-12.75%	-	-
Horiz. %	53.88%	111.05%	52.58%	62.41%	86.77%	87.25%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	547,979	457,905	445,230	335,853	311,408	267,810	198,763	18.39%
YoY %	19.67%	2.85%	32.57%	7.85%	16.28%	34.74%	-	-
Horiz. %	275.69%	230.38%	224.00%	168.97%	156.67%	134.74%	100.00%	-
NOSH	181,450	186,900	188,656	144,143	145,518	135,257	113,579	8.11%
YoY %	-2.92%	-0.93%	30.88%	-0.94%	7.59%	19.09%	-	-
Horiz. %	159.76%	164.56%	166.10%	126.91%	128.12%	119.09%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	81.93%	18.50%	28.56%	28.96%	20.71%	21.56%	21.81%	-
YoY %	342.86%	-35.22%	-1.38%	39.84%	-3.94%	-1.15%	-	-
Horiz. %	375.65%	84.82%	130.95%	132.78%	94.96%	98.85%	100.00%	-
ROE	18.29%	7.96%	16.46%	10.35%	13.48%	16.46%	11.44%	-
YoY %	129.77%	-51.64%	59.03%	-23.22%	-18.10%	43.88%	-	-
Horiz. %	159.88%	69.58%	143.88%	90.47%	117.83%	143.88%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	68.38	105.25	135.49	85.53	139.34	161.25	111.80	-7.86%
YoY %	-35.03%	-22.32%	58.41%	-38.62%	-13.59%	44.23%	-	-
Horiz. %	61.16%	94.14%	121.19%	76.50%	124.63%	144.23%	100.00%	-
EPS	55.22	19.51	38.84	24.12	28.85	32.59	20.01	18.41%
YoY %	183.03%	-49.77%	61.03%	-16.40%	-11.48%	62.87%	-	-
Horiz. %	275.96%	97.50%	194.10%	120.54%	144.18%	162.87%	100.00%	-
DPS	11.20	8.10	7.69	5.60	9.42	10.70	7.50	6.90%
YoY %	38.27%	5.33%	37.32%	-40.55%	-11.96%	42.67%	-	-
Horiz. %	149.33%	108.00%	102.53%	74.67%	125.60%	142.67%	100.00%	-
NAPS	3.02	2.45	2.36	2.33	2.14	1.98	1.75	9.51%
YoY %	23.27%	3.81%	1.29%	8.88%	8.08%	13.14%	-	-
Horiz. %	172.57%	140.00%	134.86%	133.14%	122.29%	113.14%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 144,143
RPS	55.10	87.35	113.50	54.74	90.03	96.85	56.39	-0.38%
YoY %	-36.92%	-23.04%	107.34%	-39.20%	-7.04%	71.75%	-	-
Horiz. %	97.71%	154.90%	201.28%	97.07%	159.66%	171.75%	100.00%	-
EPS	44.49	16.19	32.54	15.44	18.64	19.57	10.09	28.02%
YoY %	174.80%	-50.25%	110.75%	-17.17%	-4.75%	93.95%	-	-
Horiz. %	440.93%	160.46%	322.50%	153.02%	184.74%	193.95%	100.00%	-
DPS	9.02	6.77	6.44	3.63	6.09	6.43	3.80	15.48%
YoY %	33.23%	5.12%	77.41%	-40.39%	-5.29%	69.21%	-	-
Horiz. %	237.37%	178.16%	169.47%	95.53%	160.26%	169.21%	100.00%	-
NAPS	2.4333	2.0333	1.977	1.4913	1.3828	1.1892	0.8826	18.39%
YoY %	19.67%	2.85%	32.57%	7.85%	16.28%	34.74%	-	-
Horiz. %	275.70%	230.38%	224.00%	168.97%	156.67%	134.74%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
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	2.19	1.38	1.04	1.72	1.00	1.65	1.39	7.86%
YoY %	58.70%	32.69%	-39.53%	72.00%	-39.39%	18.71%	-	-
Horiz. %	157.55%	99.28%	74.82%	123.74%	71.94%	118.71%	100.00%	-
P/EPS	2.72	7.43	3.63	6.09	4.85	8.16	7.75	-15.99%
YoY %	-63.39%	104.68%	-40.39%	25.57%	-40.56%	5.29%	-	-
Horiz. %	35.10%	95.87%	46.84%	78.58%	62.58%	105.29%	100.00%	-
EY	36.81	13.46	27.55	16.41	20.60	12.25	12.91	19.06%
YoY %	173.48%	-51.14%	67.89%	-20.34%	68.16%	-5.11%	-	-
Horiz. %	285.13%	104.26%	213.40%	127.11%	159.57%	94.89%	100.00%	-
DY	7.47	5.59	5.45	3.81	6.73	4.02	4.84	7.49%
YoY %	33.63%	2.57%	43.04%	-43.39%	67.41%	-16.94%	-	-
Horiz. %	154.34%	115.50%	112.60%	78.72%	139.05%	83.06%	100.00%	-
P/NAPS	0.50	0.59	0.60	0.63	0.65	1.34	0.89	-9.15%
YoY %	-15.25%	-1.67%	-4.76%	-3.08%	-51.49%	50.56%	-	-
Horiz. %	56.18%	66.29%	67.42%	70.79%	73.03%	150.56%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
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	2.25	1.43	1.11	1.65	0.93	1.67	1.54	6.51%
YoY %	57.34%	28.83%	-32.73%	77.42%	-44.31%	8.44%	-	-
Horiz. %	146.10%	92.86%	72.08%	107.14%	60.39%	108.44%	100.00%	-
P/EPS	2.79	7.69	3.89	5.85	4.47	8.26	8.59	-17.07%
YoY %	-63.72%	97.69%	-33.50%	30.87%	-45.88%	-3.84%	-	-
Horiz. %	32.48%	89.52%	45.29%	68.10%	52.04%	96.16%	100.00%	-
EY	35.86	13.01	25.72	17.11	22.36	12.11	11.64	20.60%
YoY %	175.63%	-49.42%	50.32%	-23.48%	84.64%	4.04%	-	-
Horiz. %	308.08%	111.77%	220.96%	146.99%	192.10%	104.04%	100.00%	-
DY	7.27	5.40	5.09	3.97	7.30	3.98	4.36	8.88%
YoY %	34.63%	6.09%	28.21%	-45.62%	83.42%	-8.72%	-	-
Horiz. %	166.74%	123.85%	116.74%	91.06%	167.43%	91.28%	100.00%	-
P/NAPS	0.51	0.61	0.64	0.61	0.60	1.36	0.98	-10.30%
YoY %	-16.39%	-4.69%	4.92%	1.67%	-55.88%	38.78%	-	-
Horiz. %	52.04%	62.24%	65.31%	62.24%	61.22%	138.78%	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