[HUNZPTY] QoQ Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
16-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -35.56%
YoY- 73.96%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 109,168 211,419 259,248 256,488 258,104 248,191 233,068 -39.65%
PBT 41,164 78,288 89,796 104,386 155,804 69,122 65,146 -26.34%
Tax -10,444 -14,932 -15,394 -15,174 -17,256 -18,279 -16,569 -26.46%
NP 30,720 63,356 74,401 89,212 138,548 50,843 48,577 -26.30%
-
NP to SH 29,904 63,682 74,468 89,432 138,776 50,925 48,573 -27.60%
-
Tax Rate 25.37% 19.07% 17.14% 14.54% 11.08% 26.44% 25.43% -
Total Cost 78,448 148,063 184,846 167,276 119,556 197,348 184,490 -43.42%
-
Net Worth 457,905 459,301 455,695 446,594 445,230 347,985 318,369 27.38%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 15,247 6,276 - - 12,929 5,005 -
Div Payout % - 23.94% 8.43% - - 25.39% 10.31% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 457,905 459,301 455,695 446,594 445,230 347,985 318,369 27.38%
NOSH 186,900 188,238 188,304 188,436 188,656 159,626 150,174 15.68%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 28.14% 29.97% 28.70% 34.78% 53.68% 20.49% 20.84% -
ROE 6.53% 13.86% 16.34% 20.03% 31.17% 14.63% 15.26% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 58.41 112.31 137.68 136.11 136.81 155.48 155.20 -47.84%
EPS 16.00 33.83 39.55 47.46 73.56 31.85 32.33 -37.40%
DPS 0.00 8.10 3.33 0.00 0.00 8.10 3.33 -
NAPS 2.45 2.44 2.42 2.37 2.36 2.18 2.12 10.11%
Adjusted Per Share Value based on latest NOSH - 188,383
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 48.48 93.88 115.12 113.89 114.61 110.21 103.49 -39.65%
EPS 13.28 28.28 33.07 39.71 61.62 22.61 21.57 -27.60%
DPS 0.00 6.77 2.79 0.00 0.00 5.74 2.22 -
NAPS 2.0333 2.0395 2.0235 1.9831 1.977 1.5452 1.4137 27.38%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.45 1.59 1.58 1.66 1.41 1.29 1.22 -
P/RPS 2.48 1.42 1.15 1.22 1.03 0.83 0.79 114.24%
P/EPS 9.06 4.70 4.00 3.50 1.92 4.04 3.77 79.31%
EY 11.03 21.28 25.03 28.59 52.17 24.73 26.51 -44.23%
DY 0.00 5.09 2.11 0.00 0.00 6.28 2.73 -
P/NAPS 0.59 0.65 0.65 0.70 0.60 0.59 0.58 1.14%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 25/08/11 19/05/11 16/02/11 22/10/10 17/08/10 03/05/10 -
Price 1.50 1.49 1.61 1.66 1.51 1.40 1.22 -
P/RPS 2.57 1.33 1.17 1.22 1.10 0.90 0.79 119.39%
P/EPS 9.38 4.40 4.07 3.50 2.05 4.39 3.77 83.51%
EY 10.67 22.71 24.56 28.59 48.72 22.79 26.51 -45.45%
DY 0.00 5.44 2.07 0.00 0.00 5.79 2.73 -
P/NAPS 0.61 0.61 0.67 0.70 0.64 0.64 0.58 3.41%

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