[HUNZPTY] YoY TTM Result on 31-Mar-2011 [#3]

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
TTM Result
Revenue	134,810	107,022	136,136	267,826	197,855	121,745	258,293	-10.26%
YoY %	25.96%	-21.39%	-49.17%	35.36%	62.52%	-52.87%	-	-
Horiz. %	52.19%	41.43%	52.71%	103.69%	76.60%	47.13%	100.00%	-
PBT	174,822	98,067	48,443	87,609	62,143	41,061	75,350	15.05%
YoY %	78.27%	102.44%	-44.71%	40.98%	51.34%	-45.51%	-	-
Horiz. %	232.01%	130.15%	64.29%	116.27%	82.47%	54.49%	100.00%	-
Tax	-3,843	-7,478	-12,921	-17,398	-15,830	-12,151	-19,800	-23.89%
YoY %	48.61%	42.13%	25.73%	-9.91%	-30.28%	38.63%	-	-
Horiz. %	19.41%	37.77%	65.26%	87.87%	79.95%	61.37%	100.00%	-
NP	170,979	90,589	35,522	70,211	46,313	28,910	55,550	20.59%
YoY %	88.74%	155.02%	-49.41%	51.60%	60.20%	-47.96%	-	-
Horiz. %	307.79%	163.08%	63.95%	126.39%	83.37%	52.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	161,862	87,311	35,376	70,346	46,305	28,285	54,242	19.97%
YoY %	85.39%	146.81%	-49.71%	51.92%	63.71%	-47.85%	-	-
Horiz. %	298.41%	160.97%	65.22%	129.69%	85.37%	52.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.20%	7.63%	26.67%	19.86%	25.47%	29.59%	26.28%	-
YoY %	-71.17%	-71.39%	34.29%	-22.03%	-13.92%	12.60%	-	-
Horiz. %	8.37%	29.03%	101.48%	75.57%	96.92%	112.60%	100.00%	-
Total Cost	-36,169	16,433	100,614	197,615	151,542	92,835	202,743	-
YoY %	-320.10%	-83.67%	-49.09%	30.40%	63.24%	-54.21%	-	-
Horiz. %	-17.84%	8.11%	49.63%	97.47%	74.75%	45.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	789,285	548,250	454,494	455,180	338,301	313,107	303,296	17.27%
YoY %	43.96%	20.63%	-0.15%	34.55%	8.05%	3.23%	-	-
Horiz. %	260.24%	180.76%	149.85%	150.08%	111.54%	103.23%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Dividend
Div	21,041	10,156	10,540	15,214	12,157	8,098	14,400	6.52%
YoY %	107.18%	-3.64%	-30.72%	25.15%	50.12%	-43.76%	-	-
Horiz. %	146.12%	70.53%	73.19%	105.65%	84.42%	56.24%	100.00%	-
Div Payout %	13.00%	11.63%	29.80%	21.63%	26.25%	28.63%	26.55%	-
YoY %	11.78%	-60.97%	37.77%	-17.60%	-8.31%	7.83%	-	-
Horiz. %	48.96%	43.80%	112.24%	81.47%	98.87%	107.83%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Equity
Net Worth	789,285	548,250	454,494	455,180	338,301	313,107	303,296	17.27%
YoY %	43.96%	20.63%	-0.15%	34.55%	8.05%	3.23%	-	-
Horiz. %	260.24%	180.76%	149.85%	150.08%	111.54%	103.23%	100.00%	-
NOSH	242,857	182,142	182,527	188,091	159,576	144,289	151,648	8.16%
YoY %	33.33%	-0.21%	-2.96%	17.87%	10.59%	-4.85%	-	-
Horiz. %	160.15%	120.11%	120.36%	124.03%	105.23%	95.15%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Ratio Analysis
NP Margin	126.83%	84.65%	26.09%	26.22%	23.41%	23.75%	21.51%	-
YoY %	49.83%	224.45%	-0.50%	12.00%	-1.43%	10.41%	-	-
Horiz. %	589.63%	393.54%	121.29%	121.90%	108.83%	110.41%	100.00%	-
ROE	20.51%	15.93%	7.78%	15.45%	13.69%	9.03%	17.88%	-
YoY %	28.75%	104.76%	-49.64%	12.86%	51.61%	-49.50%	-	-
Horiz. %	114.71%	89.09%	43.51%	86.41%	76.57%	50.50%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Per Share
RPS	55.51	58.76	74.58	142.39	123.99	84.38	170.32	-17.03%
YoY %	-5.53%	-21.21%	-47.62%	14.84%	46.94%	-50.46%	-	-
Horiz. %	32.59%	34.50%	43.79%	83.60%	72.80%	49.54%	100.00%	-
EPS	66.65	47.94	19.38	37.40	29.02	19.60	35.77	10.92%
YoY %	39.03%	147.37%	-48.18%	28.88%	48.06%	-45.21%	-	-
Horiz. %	186.33%	134.02%	54.18%	104.56%	81.13%	54.79%	100.00%	-
DPS	8.66	5.60	5.77	8.10	7.62	5.61	9.50	-1.53%
YoY %	54.64%	-2.95%	-28.77%	6.30%	35.83%	-40.95%	-	-
Horiz. %	91.16%	58.95%	60.74%	85.26%	80.21%	59.05%	100.00%	-
NAPS	3.25	3.01	2.49	2.42	2.12	2.17	2.00	8.42%
YoY %	7.97%	20.88%	2.89%	14.15%	-2.30%	8.50%	-	-
Horiz. %	162.50%	150.50%	124.50%	121.00%	106.00%	108.50%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 188,091
RPS	59.86	47.52	60.45	118.93	87.86	54.06	114.69	-10.26%
YoY %	25.97%	-21.39%	-49.17%	35.36%	62.52%	-52.86%	-	-
Horiz. %	52.19%	41.43%	52.71%	103.70%	76.61%	47.14%	100.00%	-
EPS	71.87	38.77	15.71	31.24	20.56	12.56	24.09	19.97%
YoY %	85.38%	146.79%	-49.71%	51.95%	63.69%	-47.86%	-	-
Horiz. %	298.34%	160.94%	65.21%	129.68%	85.35%	52.14%	100.00%	-
DPS	9.34	4.51	4.68	6.76	5.40	3.60	6.39	6.52%
YoY %	107.10%	-3.63%	-30.77%	25.19%	50.00%	-43.66%	-	-
Horiz. %	146.17%	70.58%	73.24%	105.79%	84.51%	56.34%	100.00%	-
NAPS	3.5048	2.4345	2.0182	2.0212	1.5022	1.3903	1.3468	17.27%
YoY %	43.96%	20.63%	-0.15%	34.55%	8.05%	3.23%	-	-
Horiz. %	260.23%	180.76%	149.85%	150.07%	111.54%	103.23%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	-
Price	1.93	1.54	1.56	1.58	1.22	1.26	2.14	-
P/RPS	3.48	2.62	2.09	1.11	0.98	1.49	1.26	18.44%
YoY %	32.82%	25.36%	88.29%	13.27%	-34.23%	18.25%	-	-
Horiz. %	276.19%	207.94%	165.87%	88.10%	77.78%	118.25%	100.00%	-
P/EPS	2.90	3.21	8.05	4.22	4.20	6.43	5.98	-11.35%
YoY %	-9.66%	-60.12%	90.76%	0.48%	-34.68%	7.53%	-	-
Horiz. %	48.49%	53.68%	134.62%	70.57%	70.23%	107.53%	100.00%	-
EY	34.53	31.13	12.42	23.67	23.78	15.56	16.71	12.85%
YoY %	10.92%	150.64%	-47.53%	-0.46%	52.83%	-6.88%	-	-
Horiz. %	206.64%	186.30%	74.33%	141.65%	142.31%	93.12%	100.00%	-
DY	4.49	3.64	3.70	5.13	6.24	4.45	4.44	0.18%
YoY %	23.35%	-1.62%	-27.88%	-17.79%	40.22%	0.23%	-	-
Horiz. %	101.13%	81.98%	83.33%	115.54%	140.54%	100.23%	100.00%	-
P/NAPS	0.59	0.51	0.63	0.65	0.58	0.58	1.07	-9.44%
YoY %	15.69%	-19.05%	-3.08%	12.07%	0.00%	-45.79%	-	-
Horiz. %	55.14%	47.66%	58.88%	60.75%	54.21%	54.21%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	28/05/14	30/05/13	21/05/12	19/05/11	03/05/10	20/05/09	26/05/08	-
Price	1.95	2.32	1.45	1.61	1.22	1.42	1.84	-
P/RPS	3.51	3.95	1.94	1.13	0.98	1.68	1.08	21.69%
YoY %	-11.14%	103.61%	71.68%	15.31%	-41.67%	55.56%	-	-
Horiz. %	325.00%	365.74%	179.63%	104.63%	90.74%	155.56%	100.00%	-
P/EPS	2.93	4.84	7.48	4.30	4.20	7.24	5.14	-8.93%
YoY %	-39.46%	-35.29%	73.95%	2.38%	-41.99%	40.86%	-	-
Horiz. %	57.00%	94.16%	145.53%	83.66%	81.71%	140.86%	100.00%	-
EY	34.18	20.66	13.37	23.23	23.78	13.80	19.44	9.85%
YoY %	65.44%	54.53%	-42.45%	-2.31%	72.32%	-29.01%	-	-
Horiz. %	175.82%	106.28%	68.78%	119.50%	122.33%	70.99%	100.00%	-
DY	4.44	2.41	3.98	5.03	6.24	3.95	5.16	-2.47%
YoY %	84.23%	-39.45%	-20.87%	-19.39%	57.97%	-23.45%	-	-
Horiz. %	86.05%	46.71%	77.13%	97.48%	120.93%	76.55%	100.00%	-
P/NAPS	0.60	0.77	0.58	0.67	0.58	0.65	0.92	-6.87%
YoY %	-22.08%	32.76%	-13.43%	15.52%	-10.77%	-29.35%	-	-
Horiz. %	65.22%	83.70%	63.04%	72.83%	63.04%	70.65%	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