[HUNZPTY] QoQ Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 79.69%
YoY- 126.08%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 248,191 233,068 232,830 228,436 91,383 91,106 99,648 84.05%
PBT 69,122 65,146 69,730 69,572 39,125 34,925 34,416 59.38%
Tax -18,279 -16,569 -18,194 -18,280 -10,857 -9,938 -9,520 54.66%
NP 50,843 48,577 51,536 51,292 28,268 24,986 24,896 61.17%
-
NP to SH 50,925 48,573 51,410 50,796 28,268 24,217 24,754 61.96%
-
Tax Rate 26.44% 25.43% 26.09% 26.27% 27.75% 28.46% 27.66% -
Total Cost 197,348 184,490 181,294 177,144 63,115 66,120 74,752 91.35%
-
Net Worth 347,985 318,369 343,704 335,853 325,041 314,303 307,972 8.50%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 12,929 5,005 - - 8,126 - - -
Div Payout % 25.39% 10.31% - - 28.75% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 347,985 318,369 343,704 335,853 325,041 314,303 307,972 8.50%
NOSH 159,626 150,174 145,637 144,143 145,107 144,840 145,269 6.50%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 20.49% 20.84% 22.13% 22.45% 30.93% 27.43% 24.98% -
ROE 14.63% 15.26% 14.96% 15.12% 8.70% 7.71% 8.04% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 155.48 155.20 159.87 158.48 62.98 62.90 68.60 72.80%
EPS 31.85 32.33 35.30 34.88 19.02 16.72 17.04 51.91%
DPS 8.10 3.33 0.00 0.00 5.60 0.00 0.00 -
NAPS 2.18 2.12 2.36 2.33 2.24 2.17 2.12 1.88%
Adjusted Per Share Value based on latest NOSH - 144,143
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 110.21 103.49 103.39 101.44 40.58 40.46 44.25 84.04%
EPS 22.61 21.57 22.83 22.56 12.55 10.75 10.99 61.97%
DPS 5.74 2.22 0.00 0.00 3.61 0.00 0.00 -
NAPS 1.5452 1.4137 1.5262 1.4913 1.4433 1.3957 1.3675 8.50%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.29 1.22 1.52 1.47 1.45 1.26 1.27 -
P/RPS 0.83 0.79 0.95 0.93 2.30 2.00 1.85 -41.48%
P/EPS 4.04 3.77 4.31 4.17 7.44 7.54 7.45 -33.57%
EY 24.73 26.51 23.22 23.97 13.43 13.27 13.42 50.47%
DY 6.28 2.73 0.00 0.00 3.86 0.00 0.00 -
P/NAPS 0.59 0.58 0.64 0.63 0.65 0.58 0.60 -1.11%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 17/08/10 03/05/10 02/02/10 25/11/09 24/08/09 20/05/09 25/02/09 -
Price 1.40 1.22 1.28 1.41 1.43 1.42 1.27 -
P/RPS 0.90 0.79 0.80 0.89 2.27 2.26 1.85 -38.22%
P/EPS 4.39 3.77 3.63 4.00 7.34 8.49 7.45 -29.78%
EY 22.79 26.51 27.58 24.99 13.62 11.77 13.42 42.47%
DY 5.79 2.73 0.00 0.00 3.92 0.00 0.00 -
P/NAPS 0.64 0.58 0.54 0.61 0.64 0.65 0.60 4.40%

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