[HUNZPTY] QoQ Annualized Quarter Result on 31-Mar-2005 [#3]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
24-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 2.35%
YoY- 57.5%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 114,222 104,028 112,259 114,150 116,326 134,664 117,297 -1.75%
PBT 31,556 28,192 34,903 27,665 26,576 33,744 27,022 10.86%
Tax -9,060 -8,256 -12,271 -13,477 -12,714 -16,388 -13,216 -22.19%
NP 22,496 19,936 22,632 14,188 13,862 17,356 13,806 38.34%
-
NP to SH 18,148 17,136 16,363 14,188 13,862 17,356 13,806 19.93%
-
Tax Rate 28.71% 29.28% 35.16% 48.71% 47.84% 48.57% 48.91% -
Total Cost 91,726 84,092 89,627 99,962 102,464 117,308 103,491 -7.70%
-
Net Worth 203,422 178,690 166,366 148,890 147,335 154,583 126,593 37.07%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - 7,947 - - - 72 -
Div Payout % - - 48.57% - - - 0.52% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 203,422 178,690 166,366 148,890 147,335 154,583 126,593 37.07%
NOSH 114,282 114,545 105,966 104,119 103,757 106,609 90,424 16.84%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 19.69% 19.16% 20.16% 12.43% 11.92% 12.89% 11.77% -
ROE 8.92% 9.59% 9.84% 9.53% 9.41% 11.23% 10.91% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 99.95 90.82 105.94 109.63 112.11 126.32 129.72 -15.91%
EPS 15.88 14.96 15.37 13.63 13.36 16.28 15.13 3.26%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 0.08 -
NAPS 1.78 1.56 1.57 1.43 1.42 1.45 1.40 17.31%
Adjusted Per Share Value based on latest NOSH - 104,213
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 50.72 46.19 49.85 50.69 51.65 59.80 52.09 -1.75%
EPS 8.06 7.61 7.27 6.30 6.16 7.71 6.13 19.95%
DPS 0.00 0.00 3.53 0.00 0.00 0.00 0.03 -
NAPS 0.9033 0.7935 0.7387 0.6611 0.6542 0.6864 0.5621 37.07%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.24 1.28 1.32 1.47 1.61 1.51 1.41 -
P/RPS 1.24 1.41 1.25 1.34 1.44 1.20 1.09 8.95%
P/EPS 7.81 8.56 8.55 10.79 12.05 9.28 9.23 -10.51%
EY 12.81 11.69 11.70 9.27 8.30 10.78 10.83 11.81%
DY 0.00 0.00 5.68 0.00 0.00 0.00 0.06 -
P/NAPS 0.70 0.82 0.84 1.03 1.13 1.04 1.01 -21.63%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 20/03/06 21/11/05 26/08/05 24/05/05 25/02/05 26/11/04 20/08/04 -
Price 1.20 1.25 1.33 1.35 1.49 1.58 1.60 -
P/RPS 1.20 1.38 1.26 1.23 1.33 1.25 1.23 -1.62%
P/EPS 7.56 8.36 8.61 9.91 11.15 9.71 10.48 -19.51%
EY 13.23 11.97 11.61 10.09 8.97 10.30 9.54 24.28%
DY 0.00 0.00 5.64 0.00 0.00 0.00 0.05 -
P/NAPS 0.67 0.80 0.85 0.94 1.05 1.09 1.14 -29.76%

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