[HUNZPTY] QoQ Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -19.86%
YoY- 17.74%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 116,326 134,664 117,297 88,614 89,568 107,684 112,533 2.22%
PBT 26,576 33,744 27,022 17,862 17,982 23,292 22,598 11.36%
Tax -12,714 -16,388 -13,216 -8,854 -8,778 -10,564 -11,456 7.15%
NP 13,862 17,356 13,806 9,008 9,204 12,728 11,142 15.59%
-
NP to SH 13,862 17,356 13,806 9,008 11,240 12,728 11,142 15.59%
-
Tax Rate 47.84% 48.57% 48.91% 49.57% 48.82% 45.35% 50.69% -
Total Cost 102,464 117,308 103,491 79,606 80,364 94,956 101,391 0.70%
-
Net Worth 147,335 154,583 126,593 89,530 121,576 99,259 102,527 27.20%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - 72 71 - - 48 -
Div Payout % - - 0.52% 0.79% - - 0.43% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 147,335 154,583 126,593 89,530 121,576 99,259 102,527 27.20%
NOSH 103,757 106,609 90,424 66,758 74,240 59,924 60,140 43.61%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 11.92% 12.89% 11.77% 10.17% 10.28% 11.82% 9.90% -
ROE 9.41% 11.23% 10.91% 10.06% 9.25% 12.82% 10.87% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 112.11 126.32 129.72 132.74 120.65 179.70 187.12 -28.82%
EPS 13.36 16.28 15.13 13.49 15.14 21.24 18.60 -19.71%
DPS 0.00 0.00 0.08 0.11 0.00 0.00 0.08 -
NAPS 1.42 1.45 1.40 1.3411 1.6376 1.6564 1.7048 -11.42%
Adjusted Per Share Value based on latest NOSH - 66,687
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 51.65 59.80 52.09 39.35 39.77 47.82 49.97 2.21%
EPS 6.16 7.71 6.13 4.00 4.99 5.65 4.95 15.61%
DPS 0.00 0.00 0.03 0.03 0.00 0.00 0.02 -
NAPS 0.6542 0.6864 0.5621 0.3976 0.5399 0.4408 0.4553 27.19%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.61 1.51 1.41 1.70 2.69 1.73 1.38 -
P/RPS 1.44 1.20 1.09 1.28 2.23 0.96 0.74 55.55%
P/EPS 12.05 9.28 9.23 12.60 17.77 8.15 7.45 37.59%
EY 8.30 10.78 10.83 7.94 5.63 12.28 13.43 -27.33%
DY 0.00 0.00 0.06 0.06 0.00 0.00 0.06 -
P/NAPS 1.13 1.04 1.01 1.27 1.64 1.04 0.81 24.72%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 26/11/04 20/08/04 20/05/04 25/02/04 21/11/03 27/08/03 -
Price 1.49 1.58 1.60 1.45 1.84 2.50 1.88 -
P/RPS 1.33 1.25 1.23 1.09 1.53 1.39 1.00 20.83%
P/EPS 11.15 9.71 10.48 10.75 12.15 11.77 10.15 6.43%
EY 8.97 10.30 9.54 9.31 8.23 8.50 9.85 -6.02%
DY 0.00 0.00 0.05 0.07 0.00 0.00 0.04 -
P/NAPS 1.05 1.09 1.14 1.08 1.12 1.51 1.10 -3.04%

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