[HUNZPTY] YoY TTM Result on 31-Dec-2009 [#2]

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
TTM Result
Revenue	128,027	159,761	260,020	157,975	157,305	248,894	135,158	-0.89%
YoY %	-19.86%	-38.56%	64.60%	0.43%	-36.80%	84.15%	-	-
Horiz. %	94.72%	118.20%	192.38%	116.88%	116.39%	184.15%	100.00%	-
PBT	111,840	46,052	86,802	56,782	45,514	73,362	43,202	17.16%
YoY %	142.86%	-46.95%	52.87%	24.76%	-37.96%	69.81%	-	-
Horiz. %	258.88%	106.60%	200.92%	131.43%	105.35%	169.81%	100.00%	-
Tax	-10,459	-12,503	-16,769	-15,194	-13,192	-19,080	-12,327	-2.69%
YoY %	16.35%	25.44%	-10.37%	-15.18%	30.86%	-54.78%	-	-
Horiz. %	84.85%	101.43%	136.03%	123.26%	107.02%	154.78%	100.00%	-
NP	101,381	33,549	70,033	41,588	32,322	54,282	30,875	21.89%
YoY %	202.19%	-52.10%	68.40%	28.67%	-40.46%	75.81%	-	-
Horiz. %	328.36%	108.66%	226.83%	134.70%	104.69%	175.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	98,923	33,369	70,288	41,014	32,159	52,244	26,347	24.64%
YoY %	196.45%	-52.53%	71.38%	27.54%	-38.44%	98.29%	-	-
Horiz. %	375.46%	126.65%	266.78%	155.67%	122.06%	198.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.35%	27.15%	19.32%	26.76%	28.98%	26.01%	28.53%	-
YoY %	-65.56%	40.53%	-27.80%	-7.66%	11.42%	-8.83%	-	-
Horiz. %	32.77%	95.16%	67.72%	93.80%	101.58%	91.17%	100.00%	-
Total Cost	26,646	126,212	189,987	116,387	124,983	194,612	104,283	-20.32%
YoY %	-78.89%	-33.57%	63.24%	-6.88%	-35.78%	86.62%	-	-
Horiz. %	25.55%	121.03%	182.18%	111.61%	119.85%	186.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	544,919	445,307	446,468	343,719	306,877	284,021	201,358	18.03%
YoY %	22.37%	-0.26%	29.89%	12.01%	8.05%	41.05%	-	-
Horiz. %	270.62%	221.15%	221.73%	170.70%	152.40%	141.05%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	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 %	20.54%	45.68%	20.63%	19.91%	42.63%	27.70%	32.47%	-
YoY %	-55.04%	121.43%	3.62%	-53.30%	53.90%	-14.69%	-	-
Horiz. %	63.26%	140.68%	63.54%	61.32%	131.29%	85.31%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Equity
Net Worth	544,919	445,307	446,468	343,719	306,877	284,021	201,358	18.03%
YoY %	22.37%	-0.26%	29.89%	12.01%	8.05%	41.05%	-	-
Horiz. %	270.62%	221.15%	221.73%	170.70%	152.40%	141.05%	100.00%	-
NOSH	181,639	183,253	188,383	145,643	144,753	136,548	113,761	8.10%
YoY %	-0.88%	-2.72%	29.35%	0.61%	6.01%	20.03%	-	-
Horiz. %	159.67%	161.09%	165.60%	128.03%	127.24%	120.03%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Ratio Analysis
NP Margin	79.19%	21.00%	26.93%	26.33%	20.55%	21.81%	22.84%	-
YoY %	277.10%	-22.02%	2.28%	28.13%	-5.78%	-4.51%	-	-
Horiz. %	346.72%	91.94%	117.91%	115.28%	89.97%	95.49%	100.00%	-
ROE	18.15%	7.49%	15.74%	11.93%	10.48%	18.39%	13.08%	-
YoY %	142.32%	-52.41%	31.94%	13.84%	-43.01%	40.60%	-	-
Horiz. %	138.76%	57.26%	120.34%	91.21%	80.12%	140.60%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Per Share
RPS	70.48	87.18	138.03	108.47	108.67	182.28	118.81	-8.32%
YoY %	-19.16%	-36.84%	27.25%	-0.18%	-40.38%	53.42%	-	-
Horiz. %	59.32%	73.38%	116.18%	91.30%	91.47%	153.42%	100.00%	-
EPS	54.46	18.21	37.31	28.16	22.22	38.26	23.16	15.30%
YoY %	199.07%	-51.19%	32.49%	26.73%	-41.92%	65.20%	-	-
Horiz. %	235.15%	78.63%	161.10%	121.59%	95.94%	165.20%	100.00%	-
DPS	11.20	8.32	7.70	5.60	9.47	10.60	7.50	6.90%
YoY %	34.62%	8.05%	37.50%	-40.87%	-10.66%	41.33%	-	-
Horiz. %	149.33%	110.93%	102.67%	74.67%	126.27%	141.33%	100.00%	-
NAPS	3.00	2.43	2.37	2.36	2.12	2.08	1.77	9.18%
YoY %	23.46%	2.53%	0.42%	11.32%	1.92%	17.51%	-	-
Horiz. %	169.49%	137.29%	133.90%	133.33%	119.77%	117.51%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 145,643
RPS	56.85	70.94	115.46	70.15	69.85	110.52	60.02	-0.89%
YoY %	-19.86%	-38.56%	64.59%	0.43%	-36.80%	84.14%	-	-
Horiz. %	94.72%	118.19%	192.37%	116.88%	116.38%	184.14%	100.00%	-
EPS	43.93	14.82	31.21	18.21	14.28	23.20	11.70	24.64%
YoY %	196.42%	-52.52%	71.39%	27.52%	-38.45%	98.29%	-	-
Horiz. %	375.47%	126.67%	266.75%	155.64%	122.05%	198.29%	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	2.4197	1.9774	1.9825	1.5263	1.3627	1.2612	0.8941	18.03%
YoY %	22.37%	-0.26%	29.89%	12.01%	8.05%	41.06%	-	-
Horiz. %	270.63%	221.16%	221.73%	170.71%	152.41%	141.06%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/12	30/12/11	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	-
Price	1.51	1.43	1.66	1.52	1.27	2.71	1.90	-
P/RPS	2.14	1.64	1.20	1.40	1.17	1.49	1.60	4.96%
YoY %	30.49%	36.67%	-14.29%	19.66%	-21.48%	-6.88%	-	-
Horiz. %	133.75%	102.50%	75.00%	87.50%	73.12%	93.12%	100.00%	-
P/EPS	2.77	7.85	4.45	5.40	5.72	7.08	8.20	-16.53%
YoY %	-64.71%	76.40%	-17.59%	-5.59%	-19.21%	-13.66%	-	-
Horiz. %	33.78%	95.73%	54.27%	65.85%	69.76%	86.34%	100.00%	-
EY	36.07	12.73	22.48	18.53	17.49	14.12	12.19	19.79%
YoY %	183.35%	-43.37%	21.32%	5.95%	23.87%	15.83%	-	-
Horiz. %	295.90%	104.43%	184.41%	152.01%	143.48%	115.83%	100.00%	-
DY	7.42	5.82	4.64	3.68	7.46	3.91	3.95	11.06%
YoY %	27.49%	25.43%	26.09%	-50.67%	90.79%	-1.01%	-	-
Horiz. %	187.85%	147.34%	117.47%	93.16%	188.86%	98.99%	100.00%	-
P/NAPS	0.50	0.59	0.70	0.64	0.60	1.30	1.07	-11.89%
YoY %	-15.25%	-15.71%	9.38%	6.67%	-53.85%	21.50%	-	-
Horiz. %	46.73%	55.14%	65.42%	59.81%	56.07%	121.50%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	26/02/13	22/02/12	16/02/11	02/02/10	25/02/09	20/02/08	06/02/07	-
Price	1.50	1.57	1.66	1.28	1.27	2.51	2.18	-
P/RPS	2.13	1.80	1.20	1.18	1.17	1.38	1.83	2.56%
YoY %	18.33%	50.00%	1.69%	0.85%	-15.22%	-24.59%	-	-
Horiz. %	116.39%	98.36%	65.57%	64.48%	63.93%	75.41%	100.00%	-
P/EPS	2.75	8.62	4.45	4.55	5.72	6.56	9.41	-18.52%
YoY %	-68.10%	93.71%	-2.20%	-20.45%	-12.80%	-30.29%	-	-
Horiz. %	29.22%	91.60%	47.29%	48.35%	60.79%	69.71%	100.00%	-
EY	36.31	11.60	22.48	22.00	17.49	15.24	10.62	22.71%
YoY %	213.02%	-48.40%	2.18%	25.79%	14.76%	43.50%	-	-
Horiz. %	341.90%	109.23%	211.68%	207.16%	164.69%	143.50%	100.00%	-
DY	7.47	5.30	4.64	4.38	7.46	4.22	3.44	13.78%
YoY %	40.94%	14.22%	5.94%	-41.29%	76.78%	22.67%	-	-
Horiz. %	217.15%	154.07%	134.88%	127.33%	216.86%	122.67%	100.00%	-
P/NAPS	0.50	0.65	0.70	0.54	0.60	1.21	1.23	-13.91%
YoY %	-23.08%	-7.14%	29.63%	-10.00%	-50.41%	-1.63%	-	-
Horiz. %	40.65%	52.85%	56.91%	43.90%	48.78%	98.37%	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