[HUNZPTY] QoQ Annualized Quarter Result on 31-Mar-2006 [#3]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
08-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -20.22%
YoY- 2.05%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 151,268 145,416 116,635 96,481 114,222 104,028 112,259 21.93%
PBT 48,348 43,396 34,806 25,364 31,556 28,192 34,903 24.18%
Tax -14,000 -12,548 -9,857 -7,413 -9,060 -8,256 -12,271 9.15%
NP 34,348 30,848 24,949 17,950 22,496 19,936 22,632 31.96%
-
NP to SH 31,284 28,940 19,779 14,478 18,148 17,136 16,363 53.86%
-
Tax Rate 28.96% 28.92% 28.32% 29.23% 28.71% 29.28% 35.16% -
Total Cost 116,920 114,568 91,686 78,530 91,726 84,092 89,627 19.33%
-
Net Worth 201,208 198,763 193,688 183,644 203,422 178,690 166,366 13.47%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - 8,545 - - - 7,947 -
Div Payout % - - 43.20% - - - 48.57% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 201,208 198,763 193,688 183,644 203,422 178,690 166,366 13.47%
NOSH 113,677 113,579 113,934 114,065 114,282 114,545 105,966 4.78%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 22.71% 21.21% 21.39% 18.61% 19.69% 19.16% 20.16% -
ROE 15.55% 14.56% 10.21% 7.88% 8.92% 9.59% 9.84% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 133.07 128.03 102.37 84.58 99.95 90.82 105.94 16.36%
EPS 27.52 25.48 17.36 12.69 15.88 14.96 15.37 47.29%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 7.50 -
NAPS 1.77 1.75 1.70 1.61 1.78 1.56 1.57 8.29%
Adjusted Per Share Value based on latest NOSH - 112,974
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 67.17 64.57 51.79 42.84 50.72 46.19 49.85 21.92%
EPS 13.89 12.85 8.78 6.43 8.06 7.61 7.27 53.79%
DPS 0.00 0.00 3.79 0.00 0.00 0.00 3.53 -
NAPS 0.8935 0.8826 0.8601 0.8155 0.9033 0.7935 0.7387 13.48%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.90 1.55 1.18 1.16 1.24 1.28 1.32 -
P/RPS 1.43 1.21 1.15 1.37 1.24 1.41 1.25 9.35%
P/EPS 6.90 6.08 6.80 9.14 7.81 8.56 8.55 -13.28%
EY 14.48 16.44 14.71 10.94 12.81 11.69 11.70 15.22%
DY 0.00 0.00 6.36 0.00 0.00 0.00 5.68 -
P/NAPS 1.07 0.89 0.69 0.72 0.70 0.82 0.84 17.45%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 06/02/07 21/11/06 29/08/06 08/06/06 20/03/06 21/11/05 26/08/05 -
Price 2.18 1.72 1.46 1.15 1.20 1.25 1.33 -
P/RPS 1.64 1.34 1.43 1.36 1.20 1.38 1.26 19.15%
P/EPS 7.92 6.75 8.41 9.06 7.56 8.36 8.61 -5.40%
EY 12.62 14.81 11.89 11.04 13.23 11.97 11.61 5.70%
DY 0.00 0.00 5.14 0.00 0.00 0.00 5.64 -
P/NAPS 1.23 0.98 0.86 0.71 0.67 0.80 0.85 27.84%

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