[HUNZPTY] QoQ Annualized Quarter Result on 31-Dec-2011 [#2]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- -3.67%
YoY- -67.79%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 108,064 124,354 128,836 108,120 109,168 211,419 259,248 -44.10%
PBT 40,404 114,074 50,002 39,914 41,164 78,288 89,796 -41.19%
Tax -13,228 -11,532 -12,713 -10,316 -10,444 -14,932 -15,394 -9.59%
NP 27,176 102,542 37,289 29,598 30,720 63,356 74,401 -48.80%
-
NP to SH 24,024 101,671 36,726 28,806 29,904 63,682 74,468 -52.86%
-
Tax Rate 32.74% 10.11% 25.42% 25.85% 25.37% 19.07% 17.14% -
Total Cost 80,888 21,812 91,546 78,522 78,448 148,063 184,846 -42.27%
-
Net Worth 547,979 548,927 458,776 449,862 457,905 459,301 455,695 13.04%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 10,280 - - - 15,247 6,276 -
Div Payout % - 10.11% - - - 23.94% 8.43% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 547,979 548,927 458,776 449,862 457,905 459,301 455,695 13.04%
NOSH 181,450 183,587 184,247 185,128 186,900 188,238 188,304 -2.43%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 25.15% 82.46% 28.94% 27.38% 28.14% 29.97% 28.70% -
ROE 4.38% 18.52% 8.01% 6.40% 6.53% 13.86% 16.34% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 59.56 67.74 69.93 58.40 58.41 112.31 137.68 -42.71%
EPS 13.24 55.38 19.93 15.56 16.00 33.83 39.55 -51.69%
DPS 0.00 5.60 0.00 0.00 0.00 8.10 3.33 -
NAPS 3.02 2.99 2.49 2.43 2.45 2.44 2.42 15.86%
Adjusted Per Share Value based on latest NOSH - 183,253
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 47.99 55.22 57.21 48.01 48.48 93.88 115.12 -44.10%
EPS 10.67 45.15 16.31 12.79 13.28 28.28 33.07 -52.86%
DPS 0.00 4.57 0.00 0.00 0.00 6.77 2.79 -
NAPS 2.4333 2.4375 2.0372 1.9976 2.0333 2.0395 2.0235 13.04%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.50 1.47 1.56 1.43 1.45 1.59 1.58 -
P/RPS 2.52 2.17 2.23 2.45 2.48 1.42 1.15 68.46%
P/EPS 11.33 2.65 7.83 9.19 9.06 4.70 4.00 99.81%
EY 8.83 37.67 12.78 10.88 11.03 21.28 25.03 -49.97%
DY 0.00 3.81 0.00 0.00 0.00 5.09 2.11 -
P/NAPS 0.50 0.49 0.63 0.59 0.59 0.65 0.65 -16.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 30/08/12 21/05/12 22/02/12 23/11/11 25/08/11 19/05/11 -
Price 1.54 1.54 1.45 1.57 1.50 1.49 1.61 -
P/RPS 2.59 2.27 2.07 2.69 2.57 1.33 1.17 69.60%
P/EPS 11.63 2.78 7.27 10.09 9.38 4.40 4.07 100.98%
EY 8.60 35.96 13.75 9.91 10.67 22.71 24.56 -50.22%
DY 0.00 3.64 0.00 0.00 0.00 5.44 2.07 -
P/NAPS 0.51 0.52 0.58 0.65 0.61 0.61 0.67 -16.59%

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