[HUNZPTY] QoQ Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
07-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -0.68%
YoY- 114.61%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 275,588 270,912 186,734 160,401 151,268 145,416 116,635 77.12%
PBT 80,070 70,124 57,501 47,500 48,348 43,396 34,806 74.00%
Tax -21,696 -20,284 -15,232 -13,353 -14,000 -12,548 -9,857 68.96%
NP 58,374 49,840 42,269 34,146 34,348 30,848 24,949 75.96%
-
NP to SH 57,284 48,260 39,244 31,072 31,284 28,940 19,779 102.78%
-
Tax Rate 27.10% 28.93% 26.49% 28.11% 28.96% 28.92% 28.32% -
Total Cost 217,214 221,072 144,465 126,254 116,920 114,568 91,686 77.43%
-
Net Worth 281,547 267,810 221,399 208,030 201,208 198,763 193,688 28.23%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - 14,642 75 - - 8,545 -
Div Payout % - - 37.31% 0.24% - - 43.20% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 281,547 267,810 221,399 208,030 201,208 198,763 193,688 28.23%
NOSH 135,359 135,257 117,142 113,678 113,677 113,579 113,934 12.13%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 21.18% 18.40% 22.64% 21.29% 22.71% 21.21% 21.39% -
ROE 20.35% 18.02% 17.73% 14.94% 15.55% 14.56% 10.21% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 203.60 200.29 159.41 141.10 133.07 128.03 102.37 57.95%
EPS 42.32 35.68 33.49 27.33 27.52 25.48 17.36 80.83%
DPS 0.00 0.00 12.50 0.07 0.00 0.00 7.50 -
NAPS 2.08 1.98 1.89 1.83 1.77 1.75 1.70 14.35%
Adjusted Per Share Value based on latest NOSH - 113,679
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 122.37 120.30 82.92 71.23 67.17 64.57 51.79 77.12%
EPS 25.44 21.43 17.43 13.80 13.89 12.85 8.78 102.84%
DPS 0.00 0.00 6.50 0.03 0.00 0.00 3.79 -
NAPS 1.2502 1.1892 0.9831 0.9238 0.8935 0.8826 0.8601 28.23%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.71 2.66 3.24 2.19 1.90 1.55 1.18 -
P/RPS 1.33 1.33 2.03 1.55 1.43 1.21 1.15 10.15%
P/EPS 6.40 7.46 9.67 8.01 6.90 6.08 6.80 -3.95%
EY 15.62 13.41 10.34 12.48 14.48 16.44 14.71 4.07%
DY 0.00 0.00 3.86 0.03 0.00 0.00 6.36 -
P/NAPS 1.30 1.34 1.71 1.20 1.07 0.89 0.69 52.36%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 20/02/08 13/11/07 17/08/07 07/05/07 06/02/07 21/11/06 29/08/06 -
Price 2.51 2.69 2.60 3.10 2.18 1.72 1.46 -
P/RPS 1.23 1.34 1.63 2.20 1.64 1.34 1.43 -9.53%
P/EPS 5.93 7.54 7.76 11.34 7.92 6.75 8.41 -20.72%
EY 16.86 13.26 12.89 8.82 12.62 14.81 11.89 26.13%
DY 0.00 0.00 4.81 0.02 0.00 0.00 5.14 -
P/NAPS 1.21 1.36 1.38 1.69 1.23 0.98 0.86 25.48%

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