[HUNZPTY] QoQ Annualized Quarter Result on 30-Jun-2012 [#4]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 176.83%
YoY- 59.65%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 105,726 115,466 108,064 124,354 128,836 108,120 109,168 -2.11%
PBT 28,660 35,446 40,404 114,074 50,002 39,914 41,164 -21.42%
Tax -7,308 -8,170 -13,228 -11,532 -12,713 -10,316 -10,444 -21.16%
NP 21,352 27,276 27,176 102,542 37,289 29,598 30,720 -21.51%
-
NP to SH 17,580 23,310 24,024 101,671 36,726 28,806 29,904 -29.80%
-
Tax Rate 25.50% 23.05% 32.74% 10.11% 25.42% 25.85% 25.37% -
Total Cost 84,374 88,190 80,888 21,812 91,546 78,522 78,448 4.97%
-
Net Worth 545,898 543,779 547,979 548,927 458,776 449,862 457,905 12.42%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - 10,280 - - - -
Div Payout % - - - 10.11% - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 545,898 543,779 547,979 548,927 458,776 449,862 457,905 12.42%
NOSH 181,361 181,259 181,450 183,587 184,247 185,128 186,900 -1.98%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 20.20% 23.62% 25.15% 82.46% 28.94% 27.38% 28.14% -
ROE 3.22% 4.29% 4.38% 18.52% 8.01% 6.40% 6.53% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 58.30 63.70 59.56 67.74 69.93 58.40 58.41 -0.12%
EPS 9.69 12.86 13.24 55.38 19.93 15.56 16.00 -28.39%
DPS 0.00 0.00 0.00 5.60 0.00 0.00 0.00 -
NAPS 3.01 3.00 3.02 2.99 2.49 2.43 2.45 14.69%
Adjusted Per Share Value based on latest NOSH - 181,370
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 46.95 51.27 47.99 55.22 57.21 48.01 48.48 -2.11%
EPS 7.81 10.35 10.67 45.15 16.31 12.79 13.28 -29.78%
DPS 0.00 0.00 0.00 4.57 0.00 0.00 0.00 -
NAPS 2.424 2.4146 2.4333 2.4375 2.0372 1.9976 2.0333 12.41%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.54 1.51 1.50 1.47 1.56 1.43 1.45 -
P/RPS 2.64 2.37 2.52 2.17 2.23 2.45 2.48 4.25%
P/EPS 15.89 11.74 11.33 2.65 7.83 9.19 9.06 45.38%
EY 6.29 8.52 8.83 37.67 12.78 10.88 11.03 -31.20%
DY 0.00 0.00 0.00 3.81 0.00 0.00 0.00 -
P/NAPS 0.51 0.50 0.50 0.49 0.63 0.59 0.59 -9.24%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 26/02/13 27/11/12 30/08/12 21/05/12 22/02/12 23/11/11 -
Price 2.32 1.50 1.54 1.54 1.45 1.57 1.50 -
P/RPS 3.98 2.35 2.59 2.27 2.07 2.69 2.57 33.81%
P/EPS 23.93 11.66 11.63 2.78 7.27 10.09 9.38 86.60%
EY 4.18 8.57 8.60 35.96 13.75 9.91 10.67 -46.42%
DY 0.00 0.00 0.00 3.64 0.00 0.00 0.00 -
P/NAPS 0.77 0.50 0.51 0.52 0.58 0.65 0.61 16.78%

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