[HUNZPTY] QoQ Annualized Quarter Result on 31-Mar-2002 [#3]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 105.4%
YoY- -67.39%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 80,426 61,592 56,295 24,581 20,532 20,544 57,064 25.62%
PBT 16,478 10,528 12,322 5,257 1,978 2,756 15,111 5.92%
Tax -8,664 -5,100 -5,287 -2,468 -620 -1,360 -6,180 25.18%
NP 7,814 5,428 7,035 2,789 1,358 1,396 8,931 -8.49%
-
NP to SH 7,814 5,428 7,035 2,789 1,358 1,396 8,931 -8.49%
-
Tax Rate 52.58% 48.44% 42.91% 46.95% 31.34% 49.35% 40.90% -
Total Cost 72,612 56,164 49,260 21,792 19,174 19,148 48,133 31.43%
-
Net Worth 96,529 97,824 96,920 91,700 90,361 90,168 89,113 5.45%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - 3,235 - - - 3,215 -
Div Payout % - - 46.00% - - - 36.00% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 96,529 97,824 96,920 91,700 90,361 90,168 89,113 5.45%
NOSH 60,293 60,311 59,923 59,942 60,088 60,172 59,540 0.83%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 9.72% 8.81% 12.50% 11.35% 6.61% 6.80% 15.65% -
ROE 8.09% 5.55% 7.26% 3.04% 1.50% 1.55% 10.02% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 133.39 102.12 93.95 41.01 34.17 34.14 95.84 24.58%
EPS 12.96 9.00 11.74 4.65 2.26 2.32 15.00 -9.26%
DPS 0.00 0.00 5.40 0.00 0.00 0.00 5.40 -
NAPS 1.601 1.622 1.6174 1.5298 1.5038 1.4985 1.4967 4.58%
Adjusted Per Share Value based on latest NOSH - 59,872
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 35.71 27.35 25.00 10.92 9.12 9.12 25.34 25.61%
EPS 3.47 2.41 3.12 1.24 0.60 0.62 3.97 -8.56%
DPS 0.00 0.00 1.44 0.00 0.00 0.00 1.43 -
NAPS 0.4286 0.4344 0.4304 0.4072 0.4012 0.4004 0.3957 5.45%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 1.19 1.39 1.68 1.41 1.35 0.98 0.99 -
P/RPS 0.89 1.36 1.79 3.44 3.95 2.87 1.03 -9.25%
P/EPS 9.18 15.44 14.31 30.30 59.73 42.24 6.60 24.52%
EY 10.89 6.47 6.99 3.30 1.67 2.37 15.15 -19.70%
DY 0.00 0.00 3.21 0.00 0.00 0.00 5.45 -
P/NAPS 0.74 0.86 1.04 0.92 0.90 0.65 0.66 7.90%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 28/11/02 30/08/02 28/05/02 26/02/02 27/11/01 29/08/01 -
Price 1.07 1.20 1.49 1.79 1.44 1.37 0.98 -
P/RPS 0.80 1.18 1.59 4.36 4.21 4.01 1.02 -14.91%
P/EPS 8.26 13.33 12.69 38.47 63.72 59.05 6.53 16.91%
EY 12.11 7.50 7.88 2.60 1.57 1.69 15.31 -14.43%
DY 0.00 0.00 3.62 0.00 0.00 0.00 5.51 -
P/NAPS 0.67 0.74 0.92 1.17 0.96 0.91 0.65 2.03%

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