[HUNZPTY] QoQ Annualized Quarter Result on 30-Jun-2003 [#4]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 45.63%
YoY- 58.38%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 88,614 89,568 107,684 112,533 100,112 80,426 61,592 27.41%
PBT 17,862 17,982 23,292 22,598 16,785 16,478 10,528 42.20%
Tax -8,854 -8,778 -10,564 -11,456 -9,134 -8,664 -5,100 44.39%
NP 9,008 9,204 12,728 11,142 7,650 7,814 5,428 40.12%
-
NP to SH 9,008 11,240 12,728 11,142 7,650 7,814 5,428 40.12%
-
Tax Rate 49.57% 48.82% 45.35% 50.69% 54.42% 52.58% 48.44% -
Total Cost 79,606 80,364 94,956 101,391 92,461 72,612 56,164 26.15%
-
Net Worth 89,530 121,576 99,259 102,527 98,245 96,529 97,824 -5.73%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 71 - - 48 - - - -
Div Payout % 0.79% - - 0.43% - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 89,530 121,576 99,259 102,527 98,245 96,529 97,824 -5.73%
NOSH 66,758 74,240 59,924 60,140 60,273 60,293 60,311 6.99%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 10.17% 10.28% 11.82% 9.90% 7.64% 9.72% 8.81% -
ROE 10.06% 9.25% 12.82% 10.87% 7.79% 8.09% 5.55% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 132.74 120.65 179.70 187.12 166.10 133.39 102.12 19.08%
EPS 13.49 15.14 21.24 18.60 12.69 12.96 9.00 30.94%
DPS 0.11 0.00 0.00 0.08 0.00 0.00 0.00 -
NAPS 1.3411 1.6376 1.6564 1.7048 1.63 1.601 1.622 -11.89%
Adjusted Per Share Value based on latest NOSH - 60,133
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 39.35 39.77 47.82 49.97 44.45 35.71 27.35 27.41%
EPS 4.00 4.99 5.65 4.95 3.40 3.47 2.41 40.13%
DPS 0.03 0.00 0.00 0.02 0.00 0.00 0.00 -
NAPS 0.3976 0.5399 0.4408 0.4553 0.4363 0.4286 0.4344 -5.72%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.70 2.69 1.73 1.38 1.12 1.19 1.39 -
P/RPS 1.28 2.23 0.96 0.74 0.67 0.89 1.36 -3.95%
P/EPS 12.60 17.77 8.15 7.45 8.82 9.18 15.44 -12.66%
EY 7.94 5.63 12.28 13.43 11.33 10.89 6.47 14.61%
DY 0.06 0.00 0.00 0.06 0.00 0.00 0.00 -
P/NAPS 1.27 1.64 1.04 0.81 0.69 0.74 0.86 29.64%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 20/05/04 25/02/04 21/11/03 27/08/03 28/05/03 27/02/03 28/11/02 -
Price 1.45 1.84 2.50 1.88 1.35 1.07 1.20 -
P/RPS 1.09 1.53 1.39 1.00 0.81 0.80 1.18 -5.14%
P/EPS 10.75 12.15 11.77 10.15 10.64 8.26 13.33 -13.34%
EY 9.31 8.23 8.50 9.85 9.40 12.11 7.50 15.48%
DY 0.07 0.00 0.00 0.04 0.00 0.00 0.00 -
P/NAPS 1.08 1.12 1.51 1.10 0.83 0.67 0.74 28.63%

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
Post a Comment