[HUNZPTY] QoQ Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -11.69%
YoY- 43.84%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 134,664 117,297 88,614 89,568 107,684 112,533 100,112 21.78%
PBT 33,744 27,022 17,862 17,982 23,292 22,598 16,785 59.08%
Tax -16,388 -13,216 -8,854 -8,778 -10,564 -11,456 -9,134 47.49%
NP 17,356 13,806 9,008 9,204 12,728 11,142 7,650 72.40%
-
NP to SH 17,356 13,806 9,008 11,240 12,728 11,142 7,650 72.40%
-
Tax Rate 48.57% 48.91% 49.57% 48.82% 45.35% 50.69% 54.42% -
Total Cost 117,308 103,491 79,606 80,364 94,956 101,391 92,461 17.14%
-
Net Worth 154,583 126,593 89,530 121,576 99,259 102,527 98,245 35.16%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 72 71 - - 48 - -
Div Payout % - 0.52% 0.79% - - 0.43% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 154,583 126,593 89,530 121,576 99,259 102,527 98,245 35.16%
NOSH 106,609 90,424 66,758 74,240 59,924 60,140 60,273 46.10%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 12.89% 11.77% 10.17% 10.28% 11.82% 9.90% 7.64% -
ROE 11.23% 10.91% 10.06% 9.25% 12.82% 10.87% 7.79% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 126.32 129.72 132.74 120.65 179.70 187.12 166.10 -16.64%
EPS 16.28 15.13 13.49 15.14 21.24 18.60 12.69 18.01%
DPS 0.00 0.08 0.11 0.00 0.00 0.08 0.00 -
NAPS 1.45 1.40 1.3411 1.6376 1.6564 1.7048 1.63 -7.48%
Adjusted Per Share Value based on latest NOSH - 82,435
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 59.80 52.09 39.35 39.77 47.82 49.97 44.45 21.80%
EPS 7.71 6.13 4.00 4.99 5.65 4.95 3.40 72.34%
DPS 0.00 0.03 0.03 0.00 0.00 0.02 0.00 -
NAPS 0.6864 0.5621 0.3976 0.5399 0.4408 0.4553 0.4363 35.15%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.51 1.41 1.70 2.69 1.73 1.38 1.12 -
P/RPS 1.20 1.09 1.28 2.23 0.96 0.74 0.67 47.32%
P/EPS 9.28 9.23 12.60 17.77 8.15 7.45 8.82 3.43%
EY 10.78 10.83 7.94 5.63 12.28 13.43 11.33 -3.25%
DY 0.00 0.06 0.06 0.00 0.00 0.06 0.00 -
P/NAPS 1.04 1.01 1.27 1.64 1.04 0.81 0.69 31.36%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 20/08/04 20/05/04 25/02/04 21/11/03 27/08/03 28/05/03 -
Price 1.58 1.60 1.45 1.84 2.50 1.88 1.35 -
P/RPS 1.25 1.23 1.09 1.53 1.39 1.00 0.81 33.43%
P/EPS 9.71 10.48 10.75 12.15 11.77 10.15 10.64 -5.89%
EY 10.30 9.54 9.31 8.23 8.50 9.85 9.40 6.26%
DY 0.00 0.05 0.07 0.00 0.00 0.04 0.00 -
P/NAPS 1.09 1.14 1.08 1.12 1.51 1.10 0.83 19.86%

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