[HUNZPTY] QoQ Annualized Quarter Result on 30-Jun-2009 [#4]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 16.73%
YoY- -41.62%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 233,068 232,830 228,436 91,383 91,106 99,648 100,844 74.89%
PBT 65,146 69,730 69,572 39,125 34,925 34,416 30,112 67.35%
Tax -16,569 -18,194 -18,280 -10,857 -9,938 -9,520 -8,572 55.23%
NP 48,577 51,536 51,292 28,268 24,986 24,896 21,540 72.05%
-
NP to SH 48,573 51,410 50,796 28,268 24,217 24,754 22,468 67.27%
-
Tax Rate 25.43% 26.09% 26.27% 27.75% 28.46% 27.66% 28.47% -
Total Cost 184,490 181,294 177,144 63,115 66,120 74,752 79,304 75.66%
-
Net Worth 318,369 343,704 335,853 325,041 314,303 307,972 311,408 1.48%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 5,005 - - 8,126 - - - -
Div Payout % 10.31% - - 28.75% - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 318,369 343,704 335,853 325,041 314,303 307,972 311,408 1.48%
NOSH 150,174 145,637 144,143 145,107 144,840 145,269 145,518 2.12%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 20.84% 22.13% 22.45% 30.93% 27.43% 24.98% 21.36% -
ROE 15.26% 14.96% 15.12% 8.70% 7.71% 8.04% 7.21% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 155.20 159.87 158.48 62.98 62.90 68.60 69.30 71.25%
EPS 32.33 35.30 34.88 19.02 16.72 17.04 15.44 63.74%
DPS 3.33 0.00 0.00 5.60 0.00 0.00 0.00 -
NAPS 2.12 2.36 2.33 2.24 2.17 2.12 2.14 -0.62%
Adjusted Per Share Value based on latest NOSH - 145,851
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 103.49 103.39 101.44 40.58 40.46 44.25 44.78 74.88%
EPS 21.57 22.83 22.56 12.55 10.75 10.99 9.98 67.24%
DPS 2.22 0.00 0.00 3.61 0.00 0.00 0.00 -
NAPS 1.4137 1.5262 1.4913 1.4433 1.3957 1.3675 1.3828 1.48%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.22 1.52 1.47 1.45 1.26 1.27 1.40 -
P/RPS 0.79 0.95 0.93 2.30 2.00 1.85 2.02 -46.55%
P/EPS 3.77 4.31 4.17 7.44 7.54 7.45 9.07 -44.33%
EY 26.51 23.22 23.97 13.43 13.27 13.42 11.03 79.52%
DY 2.73 0.00 0.00 3.86 0.00 0.00 0.00 -
P/NAPS 0.58 0.64 0.63 0.65 0.58 0.60 0.65 -7.32%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 03/05/10 02/02/10 25/11/09 24/08/09 20/05/09 25/02/09 26/11/08 -
Price 1.22 1.28 1.41 1.43 1.42 1.27 1.29 -
P/RPS 0.79 0.80 0.89 2.27 2.26 1.85 1.86 -43.52%
P/EPS 3.77 3.63 4.00 7.34 8.49 7.45 8.35 -41.17%
EY 26.51 27.58 24.99 13.62 11.77 13.42 11.97 69.98%
DY 2.73 0.00 0.00 3.92 0.00 0.00 0.00 -
P/NAPS 0.58 0.54 0.61 0.64 0.65 0.60 0.60 -2.23%

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