[HUNZPTY] QoQ Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 43.96%
YoY- 475.41%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 107,684 112,533 100,112 80,426 61,592 56,295 24,581 167.49%
PBT 23,292 22,598 16,785 16,478 10,528 12,322 5,257 169.51%
Tax -10,564 -11,456 -9,134 -8,664 -5,100 -5,287 -2,468 163.39%
NP 12,728 11,142 7,650 7,814 5,428 7,035 2,789 174.87%
-
NP to SH 12,728 11,142 7,650 7,814 5,428 7,035 2,789 174.87%
-
Tax Rate 45.35% 50.69% 54.42% 52.58% 48.44% 42.91% 46.95% -
Total Cost 94,956 101,391 92,461 72,612 56,164 49,260 21,792 166.53%
-
Net Worth 99,259 102,527 98,245 96,529 97,824 96,920 91,700 5.41%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 48 - - - 3,235 - -
Div Payout % - 0.43% - - - 46.00% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 99,259 102,527 98,245 96,529 97,824 96,920 91,700 5.41%
NOSH 59,924 60,140 60,273 60,293 60,311 59,923 59,942 -0.02%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 11.82% 9.90% 7.64% 9.72% 8.81% 12.50% 11.35% -
ROE 12.82% 10.87% 7.79% 8.09% 5.55% 7.26% 3.04% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 179.70 187.12 166.10 133.39 102.12 93.95 41.01 167.53%
EPS 21.24 18.60 12.69 12.96 9.00 11.74 4.65 175.04%
DPS 0.00 0.08 0.00 0.00 0.00 5.40 0.00 -
NAPS 1.6564 1.7048 1.63 1.601 1.622 1.6174 1.5298 5.43%
Adjusted Per Share Value based on latest NOSH - 60,283
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 47.82 49.97 44.45 35.71 27.35 25.00 10.92 167.42%
EPS 5.65 4.95 3.40 3.47 2.41 3.12 1.24 174.58%
DPS 0.00 0.02 0.00 0.00 0.00 1.44 0.00 -
NAPS 0.4408 0.4553 0.4363 0.4286 0.4344 0.4304 0.4072 5.42%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.73 1.38 1.12 1.19 1.39 1.68 1.41 -
P/RPS 0.96 0.74 0.67 0.89 1.36 1.79 3.44 -57.26%
P/EPS 8.15 7.45 8.82 9.18 15.44 14.31 30.30 -58.29%
EY 12.28 13.43 11.33 10.89 6.47 6.99 3.30 139.94%
DY 0.00 0.06 0.00 0.00 0.00 3.21 0.00 -
P/NAPS 1.04 0.81 0.69 0.74 0.86 1.04 0.92 8.50%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 27/08/03 28/05/03 27/02/03 28/11/02 30/08/02 28/05/02 -
Price 2.50 1.88 1.35 1.07 1.20 1.49 1.79 -
P/RPS 1.39 1.00 0.81 0.80 1.18 1.59 4.36 -53.29%
P/EPS 11.77 10.15 10.64 8.26 13.33 12.69 38.47 -54.56%
EY 8.50 9.85 9.40 12.11 7.50 7.88 2.60 120.11%
DY 0.00 0.04 0.00 0.00 0.00 3.62 0.00 -
P/NAPS 1.51 1.10 0.83 0.67 0.74 0.92 1.17 18.52%

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