[HUNZPTY] QoQ Annualized Quarter Result on 30-Sep-2008 [#1]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -53.6%
YoY- -53.44%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 91,383 91,106 99,648 100,844 245,275 255,813 275,588 -52.12%
PBT 39,125 34,925 34,416 30,112 68,341 71,298 80,070 -37.98%
Tax -10,857 -9,938 -9,520 -8,572 -19,280 -19,444 -21,696 -36.99%
NP 28,268 24,986 24,896 21,540 49,061 51,854 58,374 -38.36%
-
NP to SH 28,268 24,217 24,754 22,468 48,424 51,069 57,284 -37.58%
-
Tax Rate 27.75% 28.46% 27.66% 28.47% 28.21% 27.27% 27.10% -
Total Cost 63,115 66,120 74,752 79,304 196,214 203,958 217,214 -56.16%
-
Net Worth 325,041 314,303 307,972 311,408 294,547 286,434 281,547 10.06%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 8,126 - - - 12,903 6,826 - -
Div Payout % 28.75% - - - 26.65% 13.37% - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 325,041 314,303 307,972 311,408 294,547 286,434 281,547 10.06%
NOSH 145,107 144,840 145,269 145,518 140,260 138,374 135,359 4.74%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 30.93% 27.43% 24.98% 21.36% 20.00% 20.27% 21.18% -
ROE 8.70% 7.71% 8.04% 7.21% 16.44% 17.83% 20.35% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 62.98 62.90 68.60 69.30 174.87 184.87 203.60 -54.29%
EPS 19.02 16.72 17.04 15.44 34.56 36.91 42.32 -41.35%
DPS 5.60 0.00 0.00 0.00 9.20 4.93 0.00 -
NAPS 2.24 2.17 2.12 2.14 2.10 2.07 2.08 5.06%
Adjusted Per Share Value based on latest NOSH - 145,518
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 40.58 40.46 44.25 44.78 108.91 113.59 122.37 -52.12%
EPS 12.55 10.75 10.99 9.98 21.50 22.68 25.44 -37.59%
DPS 3.61 0.00 0.00 0.00 5.73 3.03 0.00 -
NAPS 1.4433 1.3957 1.3675 1.3828 1.3079 1.2719 1.2502 10.05%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.45 1.26 1.27 1.40 1.70 2.14 2.71 -
P/RPS 2.30 2.00 1.85 2.02 0.97 1.16 1.33 44.12%
P/EPS 7.44 7.54 7.45 9.07 4.92 5.80 6.40 10.56%
EY 13.43 13.27 13.42 11.03 20.31 17.25 15.62 -9.58%
DY 3.86 0.00 0.00 0.00 5.41 2.31 0.00 -
P/NAPS 0.65 0.58 0.60 0.65 0.81 1.03 1.30 -37.03%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 24/08/09 20/05/09 25/02/09 26/11/08 20/08/08 26/05/08 20/02/08 -
Price 1.43 1.42 1.27 1.29 1.40 1.84 2.51 -
P/RPS 2.27 2.26 1.85 1.86 0.80 1.00 1.23 50.51%
P/EPS 7.34 8.49 7.45 8.35 4.06 4.99 5.93 15.29%
EY 13.62 11.77 13.42 11.97 24.66 20.06 16.86 -13.27%
DY 3.92 0.00 0.00 0.00 6.57 2.68 0.00 -
P/NAPS 0.64 0.65 0.60 0.60 0.67 0.89 1.21 -34.62%

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