[HUNZPTY] QoQ Annualized Quarter Result on 30-Jun-2007 [#4]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
17-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 26.3%
YoY- 98.41%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 255,813 275,588 270,912 186,734 160,401 151,268 145,416 45.67%
PBT 71,298 80,070 70,124 57,501 47,500 48,348 43,396 39.19%
Tax -19,444 -21,696 -20,284 -15,232 -13,353 -14,000 -12,548 33.87%
NP 51,854 58,374 49,840 42,269 34,146 34,348 30,848 41.32%
-
NP to SH 51,069 57,284 48,260 39,244 31,072 31,284 28,940 45.97%
-
Tax Rate 27.27% 27.10% 28.93% 26.49% 28.11% 28.96% 28.92% -
Total Cost 203,958 217,214 221,072 144,465 126,254 116,920 114,568 46.83%
-
Net Worth 286,434 281,547 267,810 221,399 208,030 201,208 198,763 27.55%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 6,826 - - 14,642 75 - - -
Div Payout % 13.37% - - 37.31% 0.24% - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 286,434 281,547 267,810 221,399 208,030 201,208 198,763 27.55%
NOSH 138,374 135,359 135,257 117,142 113,678 113,677 113,579 14.05%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 20.27% 21.18% 18.40% 22.64% 21.29% 22.71% 21.21% -
ROE 17.83% 20.35% 18.02% 17.73% 14.94% 15.55% 14.56% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 184.87 203.60 200.29 159.41 141.10 133.07 128.03 27.72%
EPS 36.91 42.32 35.68 33.49 27.33 27.52 25.48 27.99%
DPS 4.93 0.00 0.00 12.50 0.07 0.00 0.00 -
NAPS 2.07 2.08 1.98 1.89 1.83 1.77 1.75 11.83%
Adjusted Per Share Value based on latest NOSH - 117,195
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 113.59 122.37 120.30 82.92 71.23 67.17 64.57 45.67%
EPS 22.68 25.44 21.43 17.43 13.80 13.89 12.85 45.99%
DPS 3.03 0.00 0.00 6.50 0.03 0.00 0.00 -
NAPS 1.2719 1.2502 1.1892 0.9831 0.9238 0.8935 0.8826 27.55%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.14 2.71 2.66 3.24 2.19 1.90 1.55 -
P/RPS 1.16 1.33 1.33 2.03 1.55 1.43 1.21 -2.77%
P/EPS 5.80 6.40 7.46 9.67 8.01 6.90 6.08 -3.09%
EY 17.25 15.62 13.41 10.34 12.48 14.48 16.44 3.25%
DY 2.31 0.00 0.00 3.86 0.03 0.00 0.00 -
P/NAPS 1.03 1.30 1.34 1.71 1.20 1.07 0.89 10.21%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 20/02/08 13/11/07 17/08/07 07/05/07 06/02/07 21/11/06 -
Price 1.84 2.51 2.69 2.60 3.10 2.18 1.72 -
P/RPS 1.00 1.23 1.34 1.63 2.20 1.64 1.34 -17.71%
P/EPS 4.99 5.93 7.54 7.76 11.34 7.92 6.75 -18.22%
EY 20.06 16.86 13.26 12.89 8.82 12.62 14.81 22.39%
DY 2.68 0.00 0.00 4.81 0.02 0.00 0.00 -
P/NAPS 0.89 1.21 1.36 1.38 1.69 1.23 0.98 -6.21%

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