[HUNZPTY] QoQ Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
20-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 18.7%
YoY- 83.11%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 100,844 245,275 255,813 275,588 270,912 186,734 160,401 -26.54%
PBT 30,112 68,341 71,298 80,070 70,124 57,501 47,500 -26.14%
Tax -8,572 -19,280 -19,444 -21,696 -20,284 -15,232 -13,353 -25.52%
NP 21,540 49,061 51,854 58,374 49,840 42,269 34,146 -26.38%
-
NP to SH 22,468 48,424 51,069 57,284 48,260 39,244 31,072 -19.39%
-
Tax Rate 28.47% 28.21% 27.27% 27.10% 28.93% 26.49% 28.11% -
Total Cost 79,304 196,214 203,958 217,214 221,072 144,465 126,254 -26.59%
-
Net Worth 311,408 294,547 286,434 281,547 267,810 221,399 208,030 30.76%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 12,903 6,826 - - 14,642 75 -
Div Payout % - 26.65% 13.37% - - 37.31% 0.24% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 311,408 294,547 286,434 281,547 267,810 221,399 208,030 30.76%
NOSH 145,518 140,260 138,374 135,359 135,257 117,142 113,678 17.84%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 21.36% 20.00% 20.27% 21.18% 18.40% 22.64% 21.29% -
ROE 7.21% 16.44% 17.83% 20.35% 18.02% 17.73% 14.94% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 69.30 174.87 184.87 203.60 200.29 159.41 141.10 -37.66%
EPS 15.44 34.56 36.91 42.32 35.68 33.49 27.33 -31.58%
DPS 0.00 9.20 4.93 0.00 0.00 12.50 0.07 -
NAPS 2.14 2.10 2.07 2.08 1.98 1.89 1.83 10.96%
Adjusted Per Share Value based on latest NOSH - 136,548
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 44.78 108.91 113.59 122.37 120.30 82.92 71.23 -26.55%
EPS 9.98 21.50 22.68 25.44 21.43 17.43 13.80 -19.38%
DPS 0.00 5.73 3.03 0.00 0.00 6.50 0.03 -
NAPS 1.3828 1.3079 1.2719 1.2502 1.1892 0.9831 0.9238 30.75%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.40 1.70 2.14 2.71 2.66 3.24 2.19 -
P/RPS 2.02 0.97 1.16 1.33 1.33 2.03 1.55 19.25%
P/EPS 9.07 4.92 5.80 6.40 7.46 9.67 8.01 8.61%
EY 11.03 20.31 17.25 15.62 13.41 10.34 12.48 -7.88%
DY 0.00 5.41 2.31 0.00 0.00 3.86 0.03 -
P/NAPS 0.65 0.81 1.03 1.30 1.34 1.71 1.20 -33.47%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 20/08/08 26/05/08 20/02/08 13/11/07 17/08/07 07/05/07 -
Price 1.29 1.40 1.84 2.51 2.69 2.60 3.10 -
P/RPS 1.86 0.80 1.00 1.23 1.34 1.63 2.20 -10.56%
P/EPS 8.35 4.06 4.99 5.93 7.54 7.76 11.34 -18.41%
EY 11.97 24.66 20.06 16.86 13.26 12.89 8.82 22.51%
DY 0.00 6.57 2.68 0.00 0.00 4.81 0.02 -
P/NAPS 0.60 0.67 0.89 1.21 1.36 1.38 1.69 -49.76%

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