[HUNZPTY] QoQ Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
02-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 1.21%
YoY- 107.68%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 258,104 248,191 233,068 232,830 228,436 91,383 91,106 100.08%
PBT 155,804 69,122 65,146 69,730 69,572 39,125 34,925 170.74%
Tax -17,256 -18,279 -16,569 -18,194 -18,280 -10,857 -9,938 44.41%
NP 138,548 50,843 48,577 51,536 51,292 28,268 24,986 212.95%
-
NP to SH 138,776 50,925 48,573 51,410 50,796 28,268 24,217 219.89%
-
Tax Rate 11.08% 26.44% 25.43% 26.09% 26.27% 27.75% 28.46% -
Total Cost 119,556 197,348 184,490 181,294 177,144 63,115 66,120 48.36%
-
Net Worth 445,230 347,985 318,369 343,704 335,853 325,041 314,303 26.10%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 12,929 5,005 - - 8,126 - -
Div Payout % - 25.39% 10.31% - - 28.75% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 445,230 347,985 318,369 343,704 335,853 325,041 314,303 26.10%
NOSH 188,656 159,626 150,174 145,637 144,143 145,107 144,840 19.24%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 53.68% 20.49% 20.84% 22.13% 22.45% 30.93% 27.43% -
ROE 31.17% 14.63% 15.26% 14.96% 15.12% 8.70% 7.71% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 136.81 155.48 155.20 159.87 158.48 62.98 62.90 67.79%
EPS 73.56 31.85 32.33 35.30 34.88 19.02 16.72 168.25%
DPS 0.00 8.10 3.33 0.00 0.00 5.60 0.00 -
NAPS 2.36 2.18 2.12 2.36 2.33 2.24 2.17 5.74%
Adjusted Per Share Value based on latest NOSH - 145,643
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 114.61 110.21 103.49 103.39 101.44 40.58 40.46 100.07%
EPS 61.62 22.61 21.57 22.83 22.56 12.55 10.75 219.94%
DPS 0.00 5.74 2.22 0.00 0.00 3.61 0.00 -
NAPS 1.977 1.5452 1.4137 1.5262 1.4913 1.4433 1.3957 26.10%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.41 1.29 1.22 1.52 1.47 1.45 1.26 -
P/RPS 1.03 0.83 0.79 0.95 0.93 2.30 2.00 -35.72%
P/EPS 1.92 4.04 3.77 4.31 4.17 7.44 7.54 -59.79%
EY 52.17 24.73 26.51 23.22 23.97 13.43 13.27 148.88%
DY 0.00 6.28 2.73 0.00 0.00 3.86 0.00 -
P/NAPS 0.60 0.59 0.58 0.64 0.63 0.65 0.58 2.28%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/10/10 17/08/10 03/05/10 02/02/10 25/11/09 24/08/09 20/05/09 -
Price 1.51 1.40 1.22 1.28 1.41 1.43 1.42 -
P/RPS 1.10 0.90 0.79 0.80 0.89 2.27 2.26 -38.09%
P/EPS 2.05 4.39 3.77 3.63 4.00 7.34 8.49 -61.19%
EY 48.72 22.79 26.51 27.58 24.99 13.62 11.77 157.57%
DY 0.00 5.79 2.73 0.00 0.00 3.92 0.00 -
P/NAPS 0.64 0.64 0.58 0.54 0.61 0.64 0.65 -1.02%

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