[HUNZPTY] QoQ Annualized Quarter Result on 30-Sep-2012 [#1]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -76.37%
YoY- -19.66%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 112,106 105,726 115,466 108,064 124,354 128,836 108,120 2.44%
PBT 176,897 28,660 35,446 40,404 114,074 50,002 39,914 170.05%
Tax -3,389 -7,308 -8,170 -13,228 -11,532 -12,713 -10,316 -52.42%
NP 173,508 21,352 27,276 27,176 102,542 37,289 29,598 225.46%
-
NP to SH 166,034 17,580 23,310 24,024 101,671 36,726 28,806 221.81%
-
Tax Rate 1.92% 25.50% 23.05% 32.74% 10.11% 25.42% 25.85% -
Total Cost -61,402 84,374 88,190 80,888 21,812 91,546 78,522 -
-
Net Worth 696,265 545,898 543,779 547,979 548,927 458,776 449,862 33.83%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 10,153 - - - 10,280 - - -
Div Payout % 6.12% - - - 10.11% - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 696,265 545,898 543,779 547,979 548,927 458,776 449,862 33.83%
NOSH 181,319 181,361 181,259 181,450 183,587 184,247 185,128 -1.37%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 154.77% 20.20% 23.62% 25.15% 82.46% 28.94% 27.38% -
ROE 23.85% 3.22% 4.29% 4.38% 18.52% 8.01% 6.40% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 61.83 58.30 63.70 59.56 67.74 69.93 58.40 3.88%
EPS 91.57 9.69 12.86 13.24 55.38 19.93 15.56 226.31%
DPS 5.60 0.00 0.00 0.00 5.60 0.00 0.00 -
NAPS 3.84 3.01 3.00 3.02 2.99 2.49 2.43 35.70%
Adjusted Per Share Value based on latest NOSH - 181,450
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 49.78 46.95 51.27 47.99 55.22 57.21 48.01 2.44%
EPS 73.73 7.81 10.35 10.67 45.15 16.31 12.79 221.84%
DPS 4.51 0.00 0.00 0.00 4.57 0.00 0.00 -
NAPS 3.0917 2.424 2.4146 2.4333 2.4375 2.0372 1.9976 33.83%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.07 1.54 1.51 1.50 1.47 1.56 1.43 -
P/RPS 3.35 2.64 2.37 2.52 2.17 2.23 2.45 23.21%
P/EPS 2.26 15.89 11.74 11.33 2.65 7.83 9.19 -60.78%
EY 44.24 6.29 8.52 8.83 37.67 12.78 10.88 154.97%
DY 2.71 0.00 0.00 0.00 3.81 0.00 0.00 -
P/NAPS 0.54 0.51 0.50 0.50 0.49 0.63 0.59 -5.73%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 30/05/13 26/02/13 27/11/12 30/08/12 21/05/12 22/02/12 -
Price 2.01 2.32 1.50 1.54 1.54 1.45 1.57 -
P/RPS 3.25 3.98 2.35 2.59 2.27 2.07 2.69 13.44%
P/EPS 2.20 23.93 11.66 11.63 2.78 7.27 10.09 -63.80%
EY 45.56 4.18 8.57 8.60 35.96 13.75 9.91 176.74%
DY 2.79 0.00 0.00 0.00 3.64 0.00 0.00 -
P/NAPS 0.52 0.77 0.50 0.51 0.52 0.58 0.65 -13.83%

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