[HUNZPTY] QoQ Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 207.44%
YoY- -24.14%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 212,012 132,850 135,998 128,612 125,244 112,106 105,726 58.95%
PBT 56,172 68,306 25,893 33,568 18,652 176,897 28,660 56.54%
Tax -13,540 -21,198 -7,913 -11,028 -8,292 -3,389 -7,308 50.79%
NP 42,632 47,108 17,980 22,540 10,360 173,508 21,352 58.49%
-
NP to SH 30,512 40,050 12,017 17,684 5,752 166,034 17,580 44.37%
-
Tax Rate 24.10% 31.03% 30.56% 32.85% 44.46% 1.92% 25.50% -
Total Cost 169,380 85,742 118,018 106,072 114,884 -61,402 84,374 59.06%
-
Net Worth 785,502 733,092 687,611 647,684 711,227 696,265 545,898 27.42%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - 43,528 10,153 - -
Div Payout % - - - - 756.76% 6.12% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 785,502 733,092 687,611 647,684 711,227 696,265 545,898 27.42%
NOSH 227,023 216,251 211,572 200,521 194,324 181,319 181,361 16.13%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 20.11% 35.46% 13.22% 17.53% 8.27% 154.77% 20.20% -
ROE 3.88% 5.46% 1.75% 2.73% 0.81% 23.85% 3.22% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 93.39 61.43 64.28 64.14 64.45 61.83 58.30 36.86%
EPS 13.44 18.52 5.68 8.82 2.96 91.57 9.69 24.34%
DPS 0.00 0.00 0.00 0.00 22.40 5.60 0.00 -
NAPS 3.46 3.39 3.25 3.23 3.66 3.84 3.01 9.72%
Adjusted Per Share Value based on latest NOSH - 209,180
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 94.14 58.99 60.39 57.11 55.61 49.78 46.95 58.94%
EPS 13.55 17.78 5.34 7.85 2.55 73.73 7.81 44.33%
DPS 0.00 0.00 0.00 0.00 19.33 4.51 0.00 -
NAPS 3.488 3.2553 3.0533 2.876 3.1582 3.0917 2.424 27.42%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.95 1.95 1.93 2.10 2.27 2.07 1.54 -
P/RPS 2.09 3.17 3.00 3.27 3.52 3.35 2.64 -14.40%
P/EPS 14.51 10.53 33.98 23.81 76.69 2.26 15.89 -5.87%
EY 6.89 9.50 2.94 4.20 1.30 44.24 6.29 6.25%
DY 0.00 0.00 0.00 0.00 9.87 2.71 0.00 -
P/NAPS 0.56 0.58 0.59 0.65 0.62 0.54 0.51 6.42%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 27/08/14 28/05/14 24/02/14 29/11/13 28/08/13 30/05/13 -
Price 1.92 1.97 1.95 2.00 2.31 2.01 2.32 -
P/RPS 2.06 3.21 3.03 3.12 3.58 3.25 3.98 -35.50%
P/EPS 14.29 10.64 34.33 22.68 78.04 2.20 23.93 -29.06%
EY 7.00 9.40 2.91 4.41 1.28 45.56 4.18 40.97%
DY 0.00 0.00 0.00 0.00 9.70 2.79 0.00 -
P/NAPS 0.55 0.58 0.60 0.62 0.63 0.52 0.77 -20.07%

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