[HUNZPTY] YoY TTM Result on 31-Mar-2013 [#3]

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
TTM Result
Revenue	177,074	134,810	107,022	136,136	267,826	197,855	121,745	6.44%
YoY %	31.35%	25.96%	-21.39%	-49.17%	35.36%	62.52%	-	-
Horiz. %	145.45%	110.73%	87.91%	111.82%	219.99%	162.52%	100.00%	-
PBT	84,030	174,822	98,067	48,443	87,609	62,143	41,061	12.67%
YoY %	-51.93%	78.27%	102.44%	-44.71%	40.98%	51.34%	-	-
Horiz. %	204.65%	425.76%	238.83%	117.98%	213.36%	151.34%	100.00%	-
Tax	-24,652	-3,843	-7,478	-12,921	-17,398	-15,830	-12,151	12.50%
YoY %	-541.48%	48.61%	42.13%	25.73%	-9.91%	-30.28%	-	-
Horiz. %	202.88%	31.63%	61.54%	106.34%	143.18%	130.28%	100.00%	-
NP	59,378	170,979	90,589	35,522	70,211	46,313	28,910	12.73%
YoY %	-65.27%	88.74%	155.02%	-49.41%	51.60%	60.20%	-	-
Horiz. %	205.39%	591.42%	313.35%	122.87%	242.86%	160.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	48,051	161,862	87,311	35,376	70,346	46,305	28,285	9.22%
YoY %	-70.31%	85.39%	146.81%	-49.71%	51.92%	63.71%	-	-
Horiz. %	169.88%	572.25%	308.68%	125.07%	248.70%	163.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.34%	2.20%	7.63%	26.67%	19.86%	25.47%	29.59%	-
YoY %	1,233.64%	-71.17%	-71.39%	34.29%	-22.03%	-13.92%	-	-
Horiz. %	99.16%	7.43%	25.79%	90.13%	67.12%	86.08%	100.00%	-
Total Cost	117,696	-36,169	16,433	100,614	197,615	151,542	92,835	4.03%
YoY %	425.41%	-320.10%	-83.67%	-49.09%	30.40%	63.24%	-	-
Horiz. %	126.78%	-38.96%	17.70%	108.38%	212.87%	163.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	771,515	789,285	548,250	454,494	455,180	338,301	313,107	16.21%
YoY %	-2.25%	43.96%	20.63%	-0.15%	34.55%	8.05%	-	-
Horiz. %	246.41%	252.08%	175.10%	145.16%	145.38%	108.05%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Dividend
Div	-	21,041	10,156	10,540	15,214	12,157	8,098	-
YoY %	-	107.18%	-3.64%	-30.72%	25.15%	50.12%	-	-
Horiz. %	-	259.83%	125.41%	130.16%	187.87%	150.12%	100.00%	-
Div Payout %	-	13.00%	11.63%	29.80%	21.63%	26.25%	28.63%	-
YoY %	-	11.78%	-60.97%	37.77%	-17.60%	-8.31%	-	-
Horiz. %	-	45.41%	40.62%	104.09%	75.55%	91.69%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Equity
Net Worth	771,515	789,285	548,250	454,494	455,180	338,301	313,107	16.21%
YoY %	-2.25%	43.96%	20.63%	-0.15%	34.55%	8.05%	-	-
Horiz. %	246.41%	252.08%	175.10%	145.16%	145.38%	108.05%	100.00%	-
NOSH	222,338	242,857	182,142	182,527	188,091	159,576	144,289	7.46%
YoY %	-8.45%	33.33%	-0.21%	-2.96%	17.87%	10.59%	-	-
Horiz. %	154.09%	168.31%	126.23%	126.50%	130.36%	110.59%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Ratio Analysis
NP Margin	33.53%	126.83%	84.65%	26.09%	26.22%	23.41%	23.75%	-
YoY %	-73.56%	49.83%	224.45%	-0.50%	12.00%	-1.43%	-	-
Horiz. %	141.18%	534.02%	356.42%	109.85%	110.40%	98.57%	100.00%	-
ROE	6.23%	20.51%	15.93%	7.78%	15.45%	13.69%	9.03%	-
YoY %	-69.62%	28.75%	104.76%	-49.64%	12.86%	51.61%	-	-
Horiz. %	68.99%	227.13%	176.41%	86.16%	171.10%	151.61%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Per Share
RPS	79.64	55.51	58.76	74.58	142.39	123.99	84.38	-0.95%
YoY %	43.47%	-5.53%	-21.21%	-47.62%	14.84%	46.94%	-	-
Horiz. %	94.38%	65.79%	69.64%	88.39%	168.75%	146.94%	100.00%	-
EPS	21.61	66.65	47.94	19.38	37.40	29.02	19.60	1.63%
YoY %	-67.58%	39.03%	147.37%	-48.18%	28.88%	48.06%	-	-
Horiz. %	110.26%	340.05%	244.59%	98.88%	190.82%	148.06%	100.00%	-
DPS	0.00	8.66	5.60	5.77	8.10	7.62	5.61	-
YoY %	0.00%	54.64%	-2.95%	-28.77%	6.30%	35.83%	-	-
Horiz. %	0.00%	154.37%	99.82%	102.85%	144.39%	135.83%	100.00%	-
NAPS	3.47	3.25	3.01	2.49	2.42	2.12	2.17	8.13%
YoY %	6.77%	7.97%	20.88%	2.89%	14.15%	-2.30%	-	-
Horiz. %	159.91%	149.77%	138.71%	114.75%	111.52%	97.70%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 182,142
RPS	78.63	59.86	47.52	60.45	118.93	87.86	54.06	6.44%
YoY %	31.36%	25.97%	-21.39%	-49.17%	35.36%	62.52%	-	-
Horiz. %	145.45%	110.73%	87.90%	111.82%	220.00%	162.52%	100.00%	-
EPS	21.34	71.87	38.77	15.71	31.24	20.56	12.56	9.23%
YoY %	-70.31%	85.38%	146.79%	-49.71%	51.95%	63.69%	-	-
Horiz. %	169.90%	572.21%	308.68%	125.08%	248.73%	163.69%	100.00%	-
DPS	0.00	9.34	4.51	4.68	6.76	5.40	3.60	-
YoY %	0.00%	107.10%	-3.63%	-30.77%	25.19%	50.00%	-	-
Horiz. %	0.00%	259.44%	125.28%	130.00%	187.78%	150.00%	100.00%	-
NAPS	3.4259	3.5048	2.4345	2.0182	2.0212	1.5022	1.3903	16.21%
YoY %	-2.25%	43.96%	20.63%	-0.15%	34.55%	8.05%	-	-
Horiz. %	246.41%	252.09%	175.11%	145.16%	145.38%	108.05%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	-
Price	2.36	1.93	1.54	1.56	1.58	1.22	1.26	-
P/RPS	2.96	3.48	2.62	2.09	1.11	0.98	1.49	12.11%
YoY %	-14.94%	32.82%	25.36%	88.29%	13.27%	-34.23%	-	-
Horiz. %	198.66%	233.56%	175.84%	140.27%	74.50%	65.77%	100.00%	-
P/EPS	10.92	2.90	3.21	8.05	4.22	4.20	6.43	9.22%
YoY %	276.55%	-9.66%	-60.12%	90.76%	0.48%	-34.68%	-	-
Horiz. %	169.83%	45.10%	49.92%	125.19%	65.63%	65.32%	100.00%	-
EY	9.16	34.53	31.13	12.42	23.67	23.78	15.56	-8.44%
YoY %	-73.47%	10.92%	150.64%	-47.53%	-0.46%	52.83%	-	-
Horiz. %	58.87%	221.92%	200.06%	79.82%	152.12%	152.83%	100.00%	-
DY	0.00	4.49	3.64	3.70	5.13	6.24	4.45	-
YoY %	0.00%	23.35%	-1.62%	-27.88%	-17.79%	40.22%	-	-
Horiz. %	0.00%	100.90%	81.80%	83.15%	115.28%	140.22%	100.00%	-
P/NAPS	0.68	0.59	0.51	0.63	0.65	0.58	0.58	2.68%
YoY %	15.25%	15.69%	-19.05%	-3.08%	12.07%	0.00%	-	-
Horiz. %	117.24%	101.72%	87.93%	108.62%	112.07%	100.00%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	27/05/15	28/05/14	30/05/13	21/05/12	19/05/11	03/05/10	20/05/09	-
Price	2.36	1.95	2.32	1.45	1.61	1.22	1.42	-
P/RPS	2.96	3.51	3.95	1.94	1.13	0.98	1.68	9.89%
YoY %	-15.67%	-11.14%	103.61%	71.68%	15.31%	-41.67%	-	-
Horiz. %	176.19%	208.93%	235.12%	115.48%	67.26%	58.33%	100.00%	-
P/EPS	10.92	2.93	4.84	7.48	4.30	4.20	7.24	7.08%
YoY %	272.70%	-39.46%	-35.29%	73.95%	2.38%	-41.99%	-	-
Horiz. %	150.83%	40.47%	66.85%	103.31%	59.39%	58.01%	100.00%	-
EY	9.16	34.18	20.66	13.37	23.23	23.78	13.80	-6.59%
YoY %	-73.20%	65.44%	54.53%	-42.45%	-2.31%	72.32%	-	-
Horiz. %	66.38%	247.68%	149.71%	96.88%	168.33%	172.32%	100.00%	-
DY	0.00	4.44	2.41	3.98	5.03	6.24	3.95	-
YoY %	0.00%	84.23%	-39.45%	-20.87%	-19.39%	57.97%	-	-
Horiz. %	0.00%	112.41%	61.01%	100.76%	127.34%	157.97%	100.00%	-
P/NAPS	0.68	0.60	0.77	0.58	0.67	0.58	0.65	0.75%
YoY %	13.33%	-22.08%	32.76%	-13.43%	15.52%	-10.77%	-	-
Horiz. %	104.62%	92.31%	118.46%	89.23%	103.08%	89.23%	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