[HUNZPTY] QoQ Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
06-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 8.1%
YoY- 72.38%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 270,912 186,734 160,401 151,268 145,416 116,635 96,481 98.90%
PBT 70,124 57,501 47,500 48,348 43,396 34,806 25,364 96.86%
Tax -20,284 -15,232 -13,353 -14,000 -12,548 -9,857 -7,413 95.51%
NP 49,840 42,269 34,146 34,348 30,848 24,949 17,950 97.42%
-
NP to SH 48,260 39,244 31,072 31,284 28,940 19,779 14,478 122.98%
-
Tax Rate 28.93% 26.49% 28.11% 28.96% 28.92% 28.32% 29.23% -
Total Cost 221,072 144,465 126,254 116,920 114,568 91,686 78,530 99.24%
-
Net Worth 267,810 221,399 208,030 201,208 198,763 193,688 183,644 28.56%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 14,642 75 - - 8,545 - -
Div Payout % - 37.31% 0.24% - - 43.20% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 267,810 221,399 208,030 201,208 198,763 193,688 183,644 28.56%
NOSH 135,257 117,142 113,678 113,677 113,579 113,934 114,065 12.01%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 18.40% 22.64% 21.29% 22.71% 21.21% 21.39% 18.61% -
ROE 18.02% 17.73% 14.94% 15.55% 14.56% 10.21% 7.88% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 200.29 159.41 141.10 133.07 128.03 102.37 84.58 77.56%
EPS 35.68 33.49 27.33 27.52 25.48 17.36 12.69 99.08%
DPS 0.00 12.50 0.07 0.00 0.00 7.50 0.00 -
NAPS 1.98 1.89 1.83 1.77 1.75 1.70 1.61 14.77%
Adjusted Per Share Value based on latest NOSH - 113,761
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 120.30 82.92 71.23 67.17 64.57 51.79 42.84 98.91%
EPS 21.43 17.43 13.80 13.89 12.85 8.78 6.43 122.95%
DPS 0.00 6.50 0.03 0.00 0.00 3.79 0.00 -
NAPS 1.1892 0.9831 0.9238 0.8935 0.8826 0.8601 0.8155 28.56%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.66 3.24 2.19 1.90 1.55 1.18 1.16 -
P/RPS 1.33 2.03 1.55 1.43 1.21 1.15 1.37 -1.95%
P/EPS 7.46 9.67 8.01 6.90 6.08 6.80 9.14 -12.65%
EY 13.41 10.34 12.48 14.48 16.44 14.71 10.94 14.52%
DY 0.00 3.86 0.03 0.00 0.00 6.36 0.00 -
P/NAPS 1.34 1.71 1.20 1.07 0.89 0.69 0.72 51.24%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 13/11/07 17/08/07 07/05/07 06/02/07 21/11/06 29/08/06 08/06/06 -
Price 2.69 2.60 3.10 2.18 1.72 1.46 1.15 -
P/RPS 1.34 1.63 2.20 1.64 1.34 1.43 1.36 -0.98%
P/EPS 7.54 7.76 11.34 7.92 6.75 8.41 9.06 -11.51%
EY 13.26 12.89 8.82 12.62 14.81 11.89 11.04 12.97%
DY 0.00 4.81 0.02 0.00 0.00 5.14 0.00 -
P/NAPS 1.36 1.38 1.69 1.23 0.98 0.86 0.71 54.17%

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