[HUNZPTY] QoQ Annualized Quarter Result on 30-Sep-2002 [#1]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -22.84%
YoY- 288.83%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 112,533 100,112 80,426 61,592 56,295 24,581 20,532 211.83%
PBT 22,598 16,785 16,478 10,528 12,322 5,257 1,978 409.52%
Tax -11,456 -9,134 -8,664 -5,100 -5,287 -2,468 -620 602.66%
NP 11,142 7,650 7,814 5,428 7,035 2,789 1,358 308.36%
-
NP to SH 11,142 7,650 7,814 5,428 7,035 2,789 1,358 308.36%
-
Tax Rate 50.69% 54.42% 52.58% 48.44% 42.91% 46.95% 31.34% -
Total Cost 101,391 92,461 72,612 56,164 49,260 21,792 19,174 204.44%
-
Net Worth 102,527 98,245 96,529 97,824 96,920 91,700 90,361 8.81%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 48 - - - 3,235 - - -
Div Payout % 0.43% - - - 46.00% - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 102,527 98,245 96,529 97,824 96,920 91,700 90,361 8.81%
NOSH 60,140 60,273 60,293 60,311 59,923 59,942 60,088 0.05%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 9.90% 7.64% 9.72% 8.81% 12.50% 11.35% 6.61% -
ROE 10.87% 7.79% 8.09% 5.55% 7.26% 3.04% 1.50% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 187.12 166.10 133.39 102.12 93.95 41.01 34.17 211.65%
EPS 18.60 12.69 12.96 9.00 11.74 4.65 2.26 309.20%
DPS 0.08 0.00 0.00 0.00 5.40 0.00 0.00 -
NAPS 1.7048 1.63 1.601 1.622 1.6174 1.5298 1.5038 8.74%
Adjusted Per Share Value based on latest NOSH - 60,311
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 49.97 44.45 35.71 27.35 25.00 10.92 9.12 211.76%
EPS 4.95 3.40 3.47 2.41 3.12 1.24 0.60 309.87%
DPS 0.02 0.00 0.00 0.00 1.44 0.00 0.00 -
NAPS 0.4553 0.4363 0.4286 0.4344 0.4304 0.4072 0.4012 8.82%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.38 1.12 1.19 1.39 1.68 1.41 1.35 -
P/RPS 0.74 0.67 0.89 1.36 1.79 3.44 3.95 -67.35%
P/EPS 7.45 8.82 9.18 15.44 14.31 30.30 59.73 -75.13%
EY 13.43 11.33 10.89 6.47 6.99 3.30 1.67 302.93%
DY 0.06 0.00 0.00 0.00 3.21 0.00 0.00 -
P/NAPS 0.81 0.69 0.74 0.86 1.04 0.92 0.90 -6.80%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 28/05/03 27/02/03 28/11/02 30/08/02 28/05/02 26/02/02 -
Price 1.88 1.35 1.07 1.20 1.49 1.79 1.44 -
P/RPS 1.00 0.81 0.80 1.18 1.59 4.36 4.21 -61.74%
P/EPS 10.15 10.64 8.26 13.33 12.69 38.47 63.72 -70.71%
EY 9.85 9.40 12.11 7.50 7.88 2.60 1.57 241.31%
DY 0.04 0.00 0.00 0.00 3.62 0.00 0.00 -
P/NAPS 1.10 0.83 0.67 0.74 0.92 1.17 0.96 9.52%

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