[HUNZPTY] QoQ Annualized Quarter Result on 31-Mar-2003 [#3]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -2.09%
YoY- 174.28%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 89,568 107,684 112,533 100,112 80,426 61,592 56,295 36.17%
PBT 17,982 23,292 22,598 16,785 16,478 10,528 12,322 28.56%
Tax -8,778 -10,564 -11,456 -9,134 -8,664 -5,100 -5,287 40.08%
NP 9,204 12,728 11,142 7,650 7,814 5,428 7,035 19.56%
-
NP to SH 11,240 12,728 11,142 7,650 7,814 5,428 7,035 36.55%
-
Tax Rate 48.82% 45.35% 50.69% 54.42% 52.58% 48.44% 42.91% -
Total Cost 80,364 94,956 101,391 92,461 72,612 56,164 49,260 38.45%
-
Net Worth 121,576 99,259 102,527 98,245 96,529 97,824 96,920 16.26%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - 48 - - - 3,235 -
Div Payout % - - 0.43% - - - 46.00% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 121,576 99,259 102,527 98,245 96,529 97,824 96,920 16.26%
NOSH 74,240 59,924 60,140 60,273 60,293 60,311 59,923 15.30%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 10.28% 11.82% 9.90% 7.64% 9.72% 8.81% 12.50% -
ROE 9.25% 12.82% 10.87% 7.79% 8.09% 5.55% 7.26% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 120.65 179.70 187.12 166.10 133.39 102.12 93.95 18.09%
EPS 15.14 21.24 18.60 12.69 12.96 9.00 11.74 18.42%
DPS 0.00 0.00 0.08 0.00 0.00 0.00 5.40 -
NAPS 1.6376 1.6564 1.7048 1.63 1.601 1.622 1.6174 0.82%
Adjusted Per Share Value based on latest NOSH - 60,230
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 39.77 47.82 49.97 44.45 35.71 27.35 25.00 36.15%
EPS 4.99 5.65 4.95 3.40 3.47 2.41 3.12 36.64%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 1.44 -
NAPS 0.5399 0.4408 0.4553 0.4363 0.4286 0.4344 0.4304 16.26%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.69 1.73 1.38 1.12 1.19 1.39 1.68 -
P/RPS 2.23 0.96 0.74 0.67 0.89 1.36 1.79 15.73%
P/EPS 17.77 8.15 7.45 8.82 9.18 15.44 14.31 15.48%
EY 5.63 12.28 13.43 11.33 10.89 6.47 6.99 -13.39%
DY 0.00 0.00 0.06 0.00 0.00 0.00 3.21 -
P/NAPS 1.64 1.04 0.81 0.69 0.74 0.86 1.04 35.36%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 21/11/03 27/08/03 28/05/03 27/02/03 28/11/02 30/08/02 -
Price 1.84 2.50 1.88 1.35 1.07 1.20 1.49 -
P/RPS 1.53 1.39 1.00 0.81 0.80 1.18 1.59 -2.52%
P/EPS 12.15 11.77 10.15 10.64 8.26 13.33 12.69 -2.84%
EY 8.23 8.50 9.85 9.40 12.11 7.50 7.88 2.93%
DY 0.00 0.00 0.04 0.00 0.00 0.00 3.62 -
P/NAPS 1.12 1.51 1.10 0.83 0.67 0.74 0.92 13.97%

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