[HUNZPTY] YoY TTM Result on 31-Dec-2010 [#2]

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
TTM Result
Revenue	118,679	128,027	159,761	260,020	157,975	157,305	248,894	-11.60%
YoY %	-7.30%	-19.86%	-38.56%	64.60%	0.43%	-36.80%	-	-
Horiz. %	47.68%	51.44%	64.19%	104.47%	63.47%	63.20%	100.00%	-
PBT	175,958	111,840	46,052	86,802	56,782	45,514	73,362	15.68%
YoY %	57.33%	142.86%	-46.95%	52.87%	24.76%	-37.96%	-	-
Horiz. %	239.85%	152.45%	62.77%	118.32%	77.40%	62.04%	100.00%	-
Tax	-4,818	-10,459	-12,503	-16,769	-15,194	-13,192	-19,080	-20.48%
YoY %	53.93%	16.35%	25.44%	-10.37%	-15.18%	30.86%	-	-
Horiz. %	25.25%	54.82%	65.53%	87.89%	79.63%	69.14%	100.00%	-
NP	171,140	101,381	33,549	70,033	41,588	32,322	54,282	21.07%
YoY %	68.81%	202.19%	-52.10%	68.40%	28.67%	-40.46%	-	-
Horiz. %	315.28%	186.77%	61.81%	129.02%	76.61%	59.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	163,221	98,923	33,369	70,288	41,014	32,159	52,244	20.88%
YoY %	65.00%	196.45%	-52.53%	71.38%	27.54%	-38.44%	-	-
Horiz. %	312.42%	189.35%	63.87%	134.54%	78.50%	61.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.74%	9.35%	27.15%	19.32%	26.76%	28.98%	26.01%	-
YoY %	-70.70%	-65.56%	40.53%	-27.80%	-7.66%	11.42%	-	-
Horiz. %	10.53%	35.95%	104.38%	74.28%	102.88%	111.42%	100.00%	-
Total Cost	-52,461	26,646	126,212	189,987	116,387	124,983	194,612	-
YoY %	-296.88%	-78.89%	-33.57%	63.24%	-6.88%	-35.78%	-	-
Horiz. %	-26.96%	13.69%	64.85%	97.62%	59.80%	64.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	675,653	544,919	445,307	446,468	343,719	306,877	284,021	15.52%
YoY %	23.99%	22.37%	-0.26%	29.89%	12.01%	8.05%	-	-
Horiz. %	237.89%	191.86%	156.79%	157.20%	121.02%	108.05%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Dividend
Div	21,041	20,317	15,242	14,501	8,167	13,709	14,473	6.42%
YoY %	3.56%	33.30%	5.11%	77.56%	-40.43%	-5.28%	-	-
Horiz. %	145.38%	140.38%	105.31%	100.19%	56.43%	94.72%	100.00%	-
Div Payout %	12.89%	20.54%	45.68%	20.63%	19.91%	42.63%	27.70%	-
YoY %	-37.24%	-55.04%	121.43%	3.62%	-53.30%	53.90%	-	-
Horiz. %	46.53%	74.15%	164.91%	74.48%	71.88%	153.90%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Equity
Net Worth	675,653	544,919	445,307	446,468	343,719	306,877	284,021	15.52%
YoY %	23.99%	22.37%	-0.26%	29.89%	12.01%	8.05%	-	-
Horiz. %	237.89%	191.86%	156.79%	157.20%	121.02%	108.05%	100.00%	-
NOSH	209,180	181,639	183,253	188,383	145,643	144,753	136,548	7.36%
YoY %	15.16%	-0.88%	-2.72%	29.35%	0.61%	6.01%	-	-
Horiz. %	153.19%	133.02%	134.20%	137.96%	106.66%	106.01%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Ratio Analysis
NP Margin	144.20%	79.19%	21.00%	26.93%	26.33%	20.55%	21.81%	-
YoY %	82.09%	277.10%	-22.02%	2.28%	28.13%	-5.78%	-	-
Horiz. %	661.16%	363.09%	96.29%	123.48%	120.72%	94.22%	100.00%	-
ROE	24.16%	18.15%	7.49%	15.74%	11.93%	10.48%	18.39%	-
YoY %	33.11%	142.32%	-52.41%	31.94%	13.84%	-43.01%	-	-
Horiz. %	131.38%	98.69%	40.73%	85.59%	64.87%	56.99%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Per Share
RPS	56.74	70.48	87.18	138.03	108.47	108.67	182.28	-17.66%
YoY %	-19.49%	-19.16%	-36.84%	27.25%	-0.18%	-40.38%	-	-
Horiz. %	31.13%	38.67%	47.83%	75.72%	59.51%	59.62%	100.00%	-
EPS	78.03	54.46	18.21	37.31	28.16	22.22	38.26	12.60%
YoY %	43.28%	199.07%	-51.19%	32.49%	26.73%	-41.92%	-	-
Horiz. %	203.95%	142.34%	47.60%	97.52%	73.60%	58.08%	100.00%	-
DPS	10.06	11.20	8.32	7.70	5.60	9.47	10.60	-0.86%
YoY %	-10.18%	34.62%	8.05%	37.50%	-40.87%	-10.66%	-	-
Horiz. %	94.91%	105.66%	78.49%	72.64%	52.83%	89.34%	100.00%	-
NAPS	3.23	3.00	2.43	2.37	2.36	2.12	2.08	7.60%
YoY %	7.67%	23.46%	2.53%	0.42%	11.32%	1.92%	-	-
Horiz. %	155.29%	144.23%	116.83%	113.94%	113.46%	101.92%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 188,383
RPS	52.70	56.85	70.94	115.46	70.15	69.85	110.52	-11.60%
YoY %	-7.30%	-19.86%	-38.56%	64.59%	0.43%	-36.80%	-	-
Horiz. %	47.68%	51.44%	64.19%	104.47%	63.47%	63.20%	100.00%	-
EPS	72.48	43.93	14.82	31.21	18.21	14.28	23.20	20.88%
YoY %	64.99%	196.42%	-52.52%	71.39%	27.52%	-38.45%	-	-
Horiz. %	312.41%	189.35%	63.88%	134.53%	78.49%	61.55%	100.00%	-
DPS	9.34	9.02	6.77	6.44	3.63	6.09	6.43	6.41%
YoY %	3.55%	33.23%	5.12%	77.41%	-40.39%	-5.29%	-	-
Horiz. %	145.26%	140.28%	105.29%	100.16%	56.45%	94.71%	100.00%	-
NAPS	3.0002	2.4197	1.9774	1.9825	1.5263	1.3627	1.2612	15.52%
YoY %	23.99%	22.37%	-0.26%	29.89%	12.01%	8.05%	-	-
Horiz. %	237.88%	191.86%	156.79%	157.19%	121.02%	108.05%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/13	31/12/12	30/12/11	30/12/10	31/12/09	31/12/08	31/12/07	-
Price	2.10	1.51	1.43	1.66	1.52	1.27	2.71	-
P/RPS	3.70	2.14	1.64	1.20	1.40	1.17	1.49	16.35%
YoY %	72.90%	30.49%	36.67%	-14.29%	19.66%	-21.48%	-	-
Horiz. %	248.32%	143.62%	110.07%	80.54%	93.96%	78.52%	100.00%	-
P/EPS	2.69	2.77	7.85	4.45	5.40	5.72	7.08	-14.88%
YoY %	-2.89%	-64.71%	76.40%	-17.59%	-5.59%	-19.21%	-	-
Horiz. %	37.99%	39.12%	110.88%	62.85%	76.27%	80.79%	100.00%	-
EY	37.16	36.07	12.73	22.48	18.53	17.49	14.12	17.48%
YoY %	3.02%	183.35%	-43.37%	21.32%	5.95%	23.87%	-	-
Horiz. %	263.17%	255.45%	90.16%	159.21%	131.23%	123.87%	100.00%	-
DY	4.79	7.42	5.82	4.64	3.68	7.46	3.91	3.43%
YoY %	-35.44%	27.49%	25.43%	26.09%	-50.67%	90.79%	-	-
Horiz. %	122.51%	189.77%	148.85%	118.67%	94.12%	190.79%	100.00%	-
P/NAPS	0.65	0.50	0.59	0.70	0.64	0.60	1.30	-10.90%
YoY %	30.00%	-15.25%	-15.71%	9.38%	6.67%	-53.85%	-	-
Horiz. %	50.00%	38.46%	45.38%	53.85%	49.23%	46.15%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	24/02/14	26/02/13	22/02/12	16/02/11	02/02/10	25/02/09	20/02/08	-
Price	2.00	1.50	1.57	1.66	1.28	1.27	2.51	-
P/RPS	3.53	2.13	1.80	1.20	1.18	1.17	1.38	16.92%
YoY %	65.73%	18.33%	50.00%	1.69%	0.85%	-15.22%	-	-
Horiz. %	255.80%	154.35%	130.43%	86.96%	85.51%	84.78%	100.00%	-
P/EPS	2.56	2.75	8.62	4.45	4.55	5.72	6.56	-14.50%
YoY %	-6.91%	-68.10%	93.71%	-2.20%	-20.45%	-12.80%	-	-
Horiz. %	39.02%	41.92%	131.40%	67.84%	69.36%	87.20%	100.00%	-
EY	39.01	36.31	11.60	22.48	22.00	17.49	15.24	16.94%
YoY %	7.44%	213.02%	-48.40%	2.18%	25.79%	14.76%	-	-
Horiz. %	255.97%	238.25%	76.12%	147.51%	144.36%	114.76%	100.00%	-
DY	5.03	7.47	5.30	4.64	4.38	7.46	4.22	2.96%
YoY %	-32.66%	40.94%	14.22%	5.94%	-41.29%	76.78%	-	-
Horiz. %	119.19%	177.01%	125.59%	109.95%	103.79%	176.78%	100.00%	-
P/NAPS	0.62	0.50	0.65	0.70	0.54	0.60	1.21	-10.53%
YoY %	24.00%	-23.08%	-7.14%	29.63%	-10.00%	-50.41%	-	-
Horiz. %	51.24%	41.32%	53.72%	57.85%	44.63%	49.59%	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