[HUNZPTY] YoY TTM Result on 31-Mar-2009 [#3]

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
TTM Result
Revenue	136,136	267,826	197,855	121,745	258,293	164,575	99,007	5.44%
YoY %	-49.17%	35.36%	62.52%	-52.87%	56.95%	66.23%	-	-
Horiz. %	137.50%	270.51%	199.84%	122.97%	260.88%	166.23%	100.00%	-
PBT	48,443	87,609	62,143	41,061	75,350	51,408	31,203	7.59%
YoY %	-44.71%	40.98%	51.34%	-45.51%	46.57%	64.75%	-	-
Horiz. %	155.25%	280.77%	199.16%	131.59%	241.48%	164.75%	100.00%	-
Tax	-12,921	-17,398	-15,830	-12,151	-19,800	-14,312	-9,855	4.61%
YoY %	25.73%	-9.91%	-30.28%	38.63%	-38.35%	-45.23%	-	-
Horiz. %	131.11%	176.54%	160.63%	123.30%	200.91%	145.23%	100.00%	-
NP	35,522	70,211	46,313	28,910	55,550	37,096	21,348	8.84%
YoY %	-49.41%	51.60%	60.20%	-47.96%	49.75%	73.77%	-	-
Horiz. %	166.39%	328.89%	216.94%	135.42%	260.21%	173.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	35,376	70,346	46,305	28,285	54,242	32,224	16,581	13.44%
YoY %	-49.71%	51.92%	63.71%	-47.85%	68.33%	94.34%	-	-
Horiz. %	213.35%	424.26%	279.27%	170.59%	327.13%	194.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.67%	19.86%	25.47%	29.59%	26.28%	27.84%	31.58%	-
YoY %	34.29%	-22.03%	-13.92%	12.60%	-5.60%	-11.84%	-	-
Horiz. %	84.45%	62.89%	80.65%	93.70%	83.22%	88.16%	100.00%	-
Total Cost	100,614	197,615	151,542	92,835	202,743	127,479	77,659	4.40%
YoY %	-49.09%	30.40%	63.24%	-54.21%	59.04%	64.15%	-	-
Horiz. %	129.56%	254.47%	195.14%	119.54%	261.07%	164.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	454,494	455,180	338,301	313,107	303,296	208,033	181,889	16.47%
YoY %	-0.15%	34.55%	8.05%	3.23%	45.79%	14.37%	-	-
Horiz. %	249.87%	250.25%	185.99%	172.14%	166.75%	114.37%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	10,540	15,214	12,157	8,098	14,400	14,238	7,944	4.82%
YoY %	-30.72%	25.15%	50.12%	-43.76%	1.14%	79.23%	-	-
Horiz. %	132.68%	191.52%	153.03%	101.94%	181.27%	179.23%	100.00%	-
Div Payout %	29.80%	21.63%	26.25%	28.63%	26.55%	44.19%	47.91%	-
YoY %	37.77%	-17.60%	-8.31%	7.83%	-39.92%	-7.76%	-	-
Horiz. %	62.20%	45.15%	54.79%	59.76%	55.42%	92.24%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	454,494	455,180	338,301	313,107	303,296	208,033	181,889	16.47%
YoY %	-0.15%	34.55%	8.05%	3.23%	45.79%	14.37%	-	-
Horiz. %	249.87%	250.25%	185.99%	172.14%	166.75%	114.37%	100.00%	-
NOSH	182,527	188,091	159,576	144,289	151,648	113,679	112,974	8.31%
YoY %	-2.96%	17.87%	10.59%	-4.85%	33.40%	0.62%	-	-
Horiz. %	161.57%	166.49%	141.25%	127.72%	134.23%	100.62%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	26.09%	26.22%	23.41%	23.75%	21.51%	22.54%	21.56%	-
YoY %	-0.50%	12.00%	-1.43%	10.41%	-4.57%	4.55%	-	-
Horiz. %	121.01%	121.61%	108.58%	110.16%	99.77%	104.55%	100.00%	-
ROE	7.78%	15.45%	13.69%	9.03%	17.88%	15.49%	9.12%	-
YoY %	-49.64%	12.86%	51.61%	-49.50%	15.43%	69.85%	-	-
Horiz. %	85.31%	169.41%	150.11%	99.01%	196.05%	169.85%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	74.58	142.39	123.99	84.38	170.32	144.77	87.64	-2.65%
YoY %	-47.62%	14.84%	46.94%	-50.46%	17.65%	65.19%	-	-
Horiz. %	85.10%	162.47%	141.48%	96.28%	194.34%	165.19%	100.00%	-
EPS	19.38	37.40	29.02	19.60	35.77	28.35	14.68	4.73%
YoY %	-48.18%	28.88%	48.06%	-45.21%	26.17%	93.12%	-	-
Horiz. %	132.02%	254.77%	197.68%	133.51%	243.66%	193.12%	100.00%	-
DPS	5.77	8.10	7.62	5.61	9.50	12.50	7.03	-3.23%
YoY %	-28.77%	6.30%	35.83%	-40.95%	-24.00%	77.81%	-	-
Horiz. %	82.08%	115.22%	108.39%	79.80%	135.14%	177.81%	100.00%	-
NAPS	2.49	2.42	2.12	2.17	2.00	1.83	1.61	7.53%
YoY %	2.89%	14.15%	-2.30%	8.50%	9.29%	13.66%	-	-
Horiz. %	154.66%	150.31%	131.68%	134.78%	124.22%	113.66%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 144,289
RPS	60.45	118.93	87.86	54.06	114.69	73.08	43.96	5.44%
YoY %	-49.17%	35.36%	62.52%	-52.86%	56.94%	66.24%	-	-
Horiz. %	137.51%	270.54%	199.86%	122.98%	260.90%	166.24%	100.00%	-
EPS	15.71	31.24	20.56	12.56	24.09	14.31	7.36	13.45%
YoY %	-49.71%	51.95%	63.69%	-47.86%	68.34%	94.43%	-	-
Horiz. %	213.45%	424.46%	279.35%	170.65%	327.31%	194.43%	100.00%	-
DPS	4.68	6.76	5.40	3.60	6.39	6.32	3.53	4.80%
YoY %	-30.77%	25.19%	50.00%	-43.66%	1.11%	79.04%	-	-
Horiz. %	132.58%	191.50%	152.97%	101.98%	181.02%	179.04%	100.00%	-
NAPS	2.0182	2.0212	1.5022	1.3903	1.3468	0.9238	0.8077	16.47%
YoY %	-0.15%	34.55%	8.05%	3.23%	45.79%	14.37%	-	-
Horiz. %	249.87%	250.24%	185.98%	172.13%	166.75%	114.37%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	-
Price	1.56	1.58	1.22	1.26	2.14	2.19	1.16	-
P/RPS	2.09	1.11	0.98	1.49	1.26	1.51	1.32	7.95%
YoY %	88.29%	13.27%	-34.23%	18.25%	-16.56%	14.39%	-	-
Horiz. %	158.33%	84.09%	74.24%	112.88%	95.45%	114.39%	100.00%	-
P/EPS	8.05	4.22	4.20	6.43	5.98	7.73	7.90	0.31%
YoY %	90.76%	0.48%	-34.68%	7.53%	-22.64%	-2.15%	-	-
Horiz. %	101.90%	53.42%	53.16%	81.39%	75.70%	97.85%	100.00%	-
EY	12.42	23.67	23.78	15.56	16.71	12.94	12.65	-0.30%
YoY %	-47.53%	-0.46%	52.83%	-6.88%	29.13%	2.29%	-	-
Horiz. %	98.18%	187.11%	187.98%	123.00%	132.09%	102.29%	100.00%	-
DY	3.70	5.13	6.24	4.45	4.44	5.71	6.06	-7.88%
YoY %	-27.88%	-17.79%	40.22%	0.23%	-22.24%	-5.78%	-	-
Horiz. %	61.06%	84.65%	102.97%	73.43%	73.27%	94.22%	100.00%	-
P/NAPS	0.63	0.65	0.58	0.58	1.07	1.20	0.72	-2.19%
YoY %	-3.08%	12.07%	0.00%	-45.79%	-10.83%	66.67%	-	-
Horiz. %	87.50%	90.28%	80.56%	80.56%	148.61%	166.67%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	21/05/12	19/05/11	03/05/10	20/05/09	26/05/08	07/05/07	08/06/06	-
Price	1.45	1.61	1.22	1.42	1.84	3.10	1.15	-
P/RPS	1.94	1.13	0.98	1.68	1.08	2.14	1.31	6.75%
YoY %	71.68%	15.31%	-41.67%	55.56%	-49.53%	63.36%	-	-
Horiz. %	148.09%	86.26%	74.81%	128.24%	82.44%	163.36%	100.00%	-
P/EPS	7.48	4.30	4.20	7.24	5.14	10.94	7.84	-0.77%
YoY %	73.95%	2.38%	-41.99%	40.86%	-53.02%	39.54%	-	-
Horiz. %	95.41%	54.85%	53.57%	92.35%	65.56%	139.54%	100.00%	-
EY	13.37	23.23	23.78	13.80	19.44	9.14	12.76	0.78%
YoY %	-42.45%	-2.31%	72.32%	-29.01%	112.69%	-28.37%	-	-
Horiz. %	104.78%	182.05%	186.36%	108.15%	152.35%	71.63%	100.00%	-
DY	3.98	5.03	6.24	3.95	5.16	4.03	6.11	-6.88%
YoY %	-20.87%	-19.39%	57.97%	-23.45%	28.04%	-34.04%	-	-
Horiz. %	65.14%	82.32%	102.13%	64.65%	84.45%	65.96%	100.00%	-
P/NAPS	0.58	0.67	0.58	0.65	0.92	1.69	0.71	-3.31%
YoY %	-13.43%	15.52%	-10.77%	-29.35%	-45.56%	138.03%	-	-
Horiz. %	81.69%	94.37%	81.69%	91.55%	129.58%	238.03%	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