[HUNZPTY] YoY TTM Result on 31-Dec-2007 [#2]

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
TTM Result
Revenue	260,020	157,975	157,305	248,894	135,158	110,526	130,676	12.14%
YoY %	64.60%	0.43%	-36.80%	84.15%	22.29%	-15.42%	-	-
Horiz. %	198.98%	120.89%	120.38%	190.47%	103.43%	84.58%	100.00%	-
PBT	86,802	56,782	45,514	73,362	43,202	35,419	31,319	18.50%
YoY %	52.87%	24.76%	-37.96%	69.81%	21.97%	13.09%	-	-
Horiz. %	277.15%	181.30%	145.32%	234.24%	137.94%	113.09%	100.00%	-
Tax	-16,769	-15,194	-13,192	-19,080	-12,327	-12,576	-15,184	1.66%
YoY %	-10.37%	-15.18%	30.86%	-54.78%	1.98%	17.18%	-	-
Horiz. %	110.44%	100.07%	86.88%	125.66%	81.18%	82.82%	100.00%	-
NP	70,033	41,588	32,322	54,282	30,875	22,843	16,135	27.70%
YoY %	68.40%	28.67%	-40.46%	75.81%	35.16%	41.57%	-	-
Horiz. %	434.04%	257.75%	200.32%	336.42%	191.35%	141.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	70,288	41,014	32,159	52,244	26,347	18,506	16,135	27.78%
YoY %	71.38%	27.54%	-38.44%	98.29%	42.37%	14.69%	-	-
Horiz. %	435.62%	254.19%	199.31%	323.79%	163.29%	114.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.32%	26.76%	28.98%	26.01%	28.53%	35.51%	48.48%	-
YoY %	-27.80%	-7.66%	11.42%	-8.83%	-19.66%	-26.75%	-	-
Horiz. %	39.85%	55.20%	59.78%	53.65%	58.85%	73.25%	100.00%	-
Total Cost	189,987	116,387	124,983	194,612	104,283	87,683	114,541	8.79%
YoY %	63.24%	-6.88%	-35.78%	86.62%	18.93%	-23.45%	-	-
Horiz. %	165.87%	101.61%	109.12%	169.91%	91.04%	76.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	446,468	343,719	306,877	284,021	201,358	203,004	147,225	20.29%
YoY %	29.89%	12.01%	8.05%	41.05%	-0.81%	37.89%	-	-
Horiz. %	303.26%	233.47%	208.44%	192.92%	136.77%	137.89%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	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 %	20.63%	19.91%	42.63%	27.70%	32.47%	42.93%	31.00%	-
YoY %	3.62%	-53.30%	53.90%	-14.69%	-24.37%	38.48%	-	-
Horiz. %	66.55%	64.23%	137.52%	89.35%	104.74%	138.48%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Equity
Net Worth	446,468	343,719	306,877	284,021	201,358	203,004	147,225	20.29%
YoY %	29.89%	12.01%	8.05%	41.05%	-0.81%	37.89%	-	-
Horiz. %	303.26%	233.47%	208.44%	192.92%	136.77%	137.89%	100.00%	-
NOSH	188,383	145,643	144,753	136,548	113,761	114,047	103,680	10.45%
YoY %	29.35%	0.61%	6.01%	20.03%	-0.25%	10.00%	-	-
Horiz. %	181.70%	140.47%	139.62%	131.70%	109.72%	110.00%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Ratio Analysis
NP Margin	26.93%	26.33%	20.55%	21.81%	22.84%	20.67%	12.35%	-
YoY %	2.28%	28.13%	-5.78%	-4.51%	10.50%	67.37%	-	-
Horiz. %	218.06%	213.20%	166.40%	176.60%	184.94%	167.37%	100.00%	-
ROE	15.74%	11.93%	10.48%	18.39%	13.08%	9.12%	10.96%	-
YoY %	31.94%	13.84%	-43.01%	40.60%	43.42%	-16.79%	-	-
Horiz. %	143.61%	108.85%	95.62%	167.79%	119.34%	83.21%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Per Share
RPS	138.03	108.47	108.67	182.28	118.81	96.91	126.04	1.52%
YoY %	27.25%	-0.18%	-40.38%	53.42%	22.60%	-23.11%	-	-
Horiz. %	109.51%	86.06%	86.22%	144.62%	94.26%	76.89%	100.00%	-
EPS	37.31	28.16	22.22	38.26	23.16	16.23	15.56	15.68%
YoY %	32.49%	26.73%	-41.92%	65.20%	42.70%	4.31%	-	-
Horiz. %	239.78%	180.98%	142.80%	245.89%	148.84%	104.31%	100.00%	-
DPS	7.70	5.60	9.47	10.60	7.50	6.97	4.82	8.11%
YoY %	37.50%	-40.87%	-10.66%	41.33%	7.60%	44.61%	-	-
Horiz. %	159.75%	116.18%	196.47%	219.92%	155.60%	144.61%	100.00%	-
NAPS	2.37	2.36	2.12	2.08	1.77	1.78	1.42	8.90%
YoY %	0.42%	11.32%	1.92%	17.51%	-0.56%	25.35%	-	-
Horiz. %	166.90%	166.20%	149.30%	146.48%	124.65%	125.35%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 136,548
RPS	115.46	70.15	69.85	110.52	60.02	49.08	58.03	12.14%
YoY %	64.59%	0.43%	-36.80%	84.14%	22.29%	-15.42%	-	-
Horiz. %	198.97%	120.89%	120.37%	190.45%	103.43%	84.58%	100.00%	-
EPS	31.21	18.21	14.28	23.20	11.70	8.22	7.16	27.79%
YoY %	71.39%	27.52%	-38.45%	98.29%	42.34%	14.80%	-	-
Horiz. %	435.89%	254.33%	199.44%	324.02%	163.41%	114.80%	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	1.9825	1.5263	1.3627	1.2612	0.8941	0.9014	0.6537	20.30%
YoY %	29.89%	12.01%	8.05%	41.06%	-0.81%	37.89%	-	-
Horiz. %	303.27%	233.49%	208.46%	192.93%	136.78%	137.89%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	-
Price	1.66	1.52	1.27	2.71	1.90	1.24	1.61	-
P/RPS	1.20	1.40	1.17	1.49	1.60	1.28	1.28	-1.06%
YoY %	-14.29%	19.66%	-21.48%	-6.88%	25.00%	0.00%	-	-
Horiz. %	93.75%	109.38%	91.41%	116.41%	125.00%	100.00%	100.00%	-
P/EPS	4.45	5.40	5.72	7.08	8.20	7.64	10.35	-13.11%
YoY %	-17.59%	-5.59%	-19.21%	-13.66%	7.33%	-26.18%	-	-
Horiz. %	43.00%	52.17%	55.27%	68.41%	79.23%	73.82%	100.00%	-
EY	22.48	18.53	17.49	14.12	12.19	13.09	9.67	15.08%
YoY %	21.32%	5.95%	23.87%	15.83%	-6.88%	35.37%	-	-
Horiz. %	232.47%	191.62%	180.87%	146.02%	126.06%	135.37%	100.00%	-
DY	4.64	3.68	7.46	3.91	3.95	5.62	3.00	7.53%
YoY %	26.09%	-50.67%	90.79%	-1.01%	-29.72%	87.33%	-	-
Horiz. %	154.67%	122.67%	248.67%	130.33%	131.67%	187.33%	100.00%	-
P/NAPS	0.70	0.64	0.60	1.30	1.07	0.70	1.13	-7.66%
YoY %	9.38%	6.67%	-53.85%	21.50%	52.86%	-38.05%	-	-
Horiz. %	61.95%	56.64%	53.10%	115.04%	94.69%	61.95%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Announcement Date
Date	16/02/11	02/02/10	25/02/09	20/02/08	06/02/07	20/03/06	25/02/05	-
Price	1.66	1.28	1.27	2.51	2.18	1.20	1.49	-
P/RPS	1.20	1.18	1.17	1.38	1.83	1.24	1.18	0.28%
YoY %	1.69%	0.85%	-15.22%	-24.59%	47.58%	5.08%	-	-
Horiz. %	101.69%	100.00%	99.15%	116.95%	155.08%	105.08%	100.00%	-
P/EPS	4.45	4.55	5.72	6.56	9.41	7.40	9.57	-11.97%
YoY %	-2.20%	-20.45%	-12.80%	-30.29%	27.16%	-22.68%	-	-
Horiz. %	46.50%	47.54%	59.77%	68.55%	98.33%	77.32%	100.00%	-
EY	22.48	22.00	17.49	15.24	10.62	13.52	10.44	13.62%
YoY %	2.18%	25.79%	14.76%	43.50%	-21.45%	29.50%	-	-
Horiz. %	215.33%	210.73%	167.53%	145.98%	101.72%	129.50%	100.00%	-
DY	4.64	4.38	7.46	4.22	3.44	5.81	3.24	6.16%
YoY %	5.94%	-41.29%	76.78%	22.67%	-40.79%	79.32%	-	-
Horiz. %	143.21%	135.19%	230.25%	130.25%	106.17%	179.32%	100.00%	-
P/NAPS	0.70	0.54	0.60	1.21	1.23	0.67	1.05	-6.53%
YoY %	29.63%	-10.00%	-50.41%	-1.63%	83.58%	-36.19%	-	-
Horiz. %	66.67%	51.43%	57.14%	115.24%	117.14%	63.81%	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