[HUNZPTY] QoQ Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- -6.14%
YoY- -27.5%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 145,096 127,196 187,387 194,964 182,836 212,012 132,850 6.03%
PBT 30,464 29,740 50,427 46,858 43,356 56,172 68,306 -41.54%
Tax -7,438 -5,704 -13,960 -12,518 -10,260 -13,540 -21,198 -50.15%
NP 23,026 24,036 36,467 34,340 33,096 42,632 47,108 -37.86%
-
NP to SH 16,674 17,764 24,238 22,685 23,000 30,512 40,050 -44.15%
-
Tax Rate 24.42% 19.18% 27.68% 26.71% 23.66% 24.10% 31.03% -
Total Cost 122,070 103,160 150,920 160,624 149,740 169,380 85,742 26.47%
-
Net Worth 795,394 791,264 782,521 776,823 786,132 785,502 733,092 5.57%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 795,394 791,264 782,521 776,823 786,132 785,502 733,092 5.57%
NOSH 225,324 225,431 224,218 223,868 224,609 227,023 216,251 2.77%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 15.87% 18.90% 19.46% 17.61% 18.10% 20.11% 35.46% -
ROE 2.10% 2.25% 3.10% 2.92% 2.93% 3.88% 5.46% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 64.39 56.42 83.57 87.09 81.40 93.39 61.43 3.17%
EPS 7.40 7.88 10.81 10.13 10.24 13.44 18.52 -45.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.53 3.51 3.49 3.47 3.50 3.46 3.39 2.72%
Adjusted Per Share Value based on latest NOSH - 225,202
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 64.43 56.48 83.21 86.57 81.19 94.14 58.99 6.04%
EPS 7.40 7.89 10.76 10.07 10.21 13.55 17.78 -44.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5319 3.5136 3.4748 3.4494 3.4908 3.488 3.2553 5.57%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.83 2.71 2.34 2.36 1.87 1.95 1.95 -
P/RPS 4.39 4.80 2.80 2.71 2.30 2.09 3.17 24.16%
P/EPS 38.24 34.39 21.65 23.29 18.26 14.51 10.53 135.70%
EY 2.61 2.91 4.62 4.29 5.48 6.89 9.50 -57.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.77 0.67 0.68 0.53 0.56 0.58 23.83%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 18/11/15 27/08/15 27/05/15 26/02/15 26/11/14 27/08/14 -
Price 2.88 2.83 2.68 2.36 1.86 1.92 1.97 -
P/RPS 4.47 5.02 3.21 2.71 2.28 2.06 3.21 24.62%
P/EPS 38.92 35.91 24.79 23.29 18.16 14.29 10.64 136.84%
EY 2.57 2.78 4.03 4.29 5.51 7.00 9.40 -57.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.81 0.77 0.68 0.53 0.55 0.58 25.88%

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