[HUNZPTY] QoQ Annualized Quarter Result on 30-Sep-2006 [#1]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 46.32%
YoY- 68.88%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 186,734 160,401 151,268 145,416 116,635 96,481 114,222 38.90%
PBT 57,501 47,500 48,348 43,396 34,806 25,364 31,556 49.35%
Tax -15,232 -13,353 -14,000 -12,548 -9,857 -7,413 -9,060 41.52%
NP 42,269 34,146 34,348 30,848 24,949 17,950 22,496 52.44%
-
NP to SH 39,244 31,072 31,284 28,940 19,779 14,478 18,148 67.45%
-
Tax Rate 26.49% 28.11% 28.96% 28.92% 28.32% 29.23% 28.71% -
Total Cost 144,465 126,254 116,920 114,568 91,686 78,530 91,726 35.47%
-
Net Worth 221,399 208,030 201,208 198,763 193,688 183,644 203,422 5.82%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 14,642 75 - - 8,545 - - -
Div Payout % 37.31% 0.24% - - 43.20% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 221,399 208,030 201,208 198,763 193,688 183,644 203,422 5.82%
NOSH 117,142 113,678 113,677 113,579 113,934 114,065 114,282 1.66%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 22.64% 21.29% 22.71% 21.21% 21.39% 18.61% 19.69% -
ROE 17.73% 14.94% 15.55% 14.56% 10.21% 7.88% 8.92% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 159.41 141.10 133.07 128.03 102.37 84.58 99.95 36.62%
EPS 33.49 27.33 27.52 25.48 17.36 12.69 15.88 64.67%
DPS 12.50 0.07 0.00 0.00 7.50 0.00 0.00 -
NAPS 1.89 1.83 1.77 1.75 1.70 1.61 1.78 4.08%
Adjusted Per Share Value based on latest NOSH - 113,579
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 82.92 71.23 67.17 64.57 51.79 42.84 50.72 38.90%
EPS 17.43 13.80 13.89 12.85 8.78 6.43 8.06 67.46%
DPS 6.50 0.03 0.00 0.00 3.79 0.00 0.00 -
NAPS 0.9831 0.9238 0.8935 0.8826 0.8601 0.8155 0.9033 5.82%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.24 2.19 1.90 1.55 1.18 1.16 1.24 -
P/RPS 2.03 1.55 1.43 1.21 1.15 1.37 1.24 39.02%
P/EPS 9.67 8.01 6.90 6.08 6.80 9.14 7.81 15.35%
EY 10.34 12.48 14.48 16.44 14.71 10.94 12.81 -13.34%
DY 3.86 0.03 0.00 0.00 6.36 0.00 0.00 -
P/NAPS 1.71 1.20 1.07 0.89 0.69 0.72 0.70 81.68%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 17/08/07 07/05/07 06/02/07 21/11/06 29/08/06 08/06/06 20/03/06 -
Price 2.60 3.10 2.18 1.72 1.46 1.15 1.20 -
P/RPS 1.63 2.20 1.64 1.34 1.43 1.36 1.20 22.71%
P/EPS 7.76 11.34 7.92 6.75 8.41 9.06 7.56 1.76%
EY 12.89 8.82 12.62 14.81 11.89 11.04 13.23 -1.72%
DY 4.81 0.02 0.00 0.00 5.14 0.00 0.00 -
P/NAPS 1.38 1.69 1.23 0.98 0.86 0.71 0.67 62.09%

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