[HUNZPTY] QoQ Annualized Quarter Result on 31-Mar-2012 [#3]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 27.5%
YoY- -50.68%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 115,466 108,064 124,354 128,836 108,120 109,168 211,419 -33.06%
PBT 35,446 40,404 114,074 50,002 39,914 41,164 78,288 -40.89%
Tax -8,170 -13,228 -11,532 -12,713 -10,316 -10,444 -14,932 -32.98%
NP 27,276 27,176 102,542 37,289 29,598 30,720 63,356 -42.83%
-
NP to SH 23,310 24,024 101,671 36,726 28,806 29,904 63,682 -48.67%
-
Tax Rate 23.05% 32.74% 10.11% 25.42% 25.85% 25.37% 19.07% -
Total Cost 88,190 80,888 21,812 91,546 78,522 78,448 148,063 -29.09%
-
Net Worth 543,779 547,979 548,927 458,776 449,862 457,905 459,301 11.85%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - 10,280 - - - 15,247 -
Div Payout % - - 10.11% - - - 23.94% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 543,779 547,979 548,927 458,776 449,862 457,905 459,301 11.85%
NOSH 181,259 181,450 183,587 184,247 185,128 186,900 188,238 -2.47%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 23.62% 25.15% 82.46% 28.94% 27.38% 28.14% 29.97% -
ROE 4.29% 4.38% 18.52% 8.01% 6.40% 6.53% 13.86% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 63.70 59.56 67.74 69.93 58.40 58.41 112.31 -31.36%
EPS 12.86 13.24 55.38 19.93 15.56 16.00 33.83 -47.37%
DPS 0.00 0.00 5.60 0.00 0.00 0.00 8.10 -
NAPS 3.00 3.02 2.99 2.49 2.43 2.45 2.44 14.69%
Adjusted Per Share Value based on latest NOSH - 182,527
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 51.27 47.99 55.22 57.21 48.01 48.48 93.88 -33.06%
EPS 10.35 10.67 45.15 16.31 12.79 13.28 28.28 -48.67%
DPS 0.00 0.00 4.57 0.00 0.00 0.00 6.77 -
NAPS 2.4146 2.4333 2.4375 2.0372 1.9976 2.0333 2.0395 11.85%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.51 1.50 1.47 1.56 1.43 1.45 1.59 -
P/RPS 2.37 2.52 2.17 2.23 2.45 2.48 1.42 40.48%
P/EPS 11.74 11.33 2.65 7.83 9.19 9.06 4.70 83.58%
EY 8.52 8.83 37.67 12.78 10.88 11.03 21.28 -45.52%
DY 0.00 0.00 3.81 0.00 0.00 0.00 5.09 -
P/NAPS 0.50 0.50 0.49 0.63 0.59 0.59 0.65 -15.97%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 27/11/12 30/08/12 21/05/12 22/02/12 23/11/11 25/08/11 -
Price 1.50 1.54 1.54 1.45 1.57 1.50 1.49 -
P/RPS 2.35 2.59 2.27 2.07 2.69 2.57 1.33 45.90%
P/EPS 11.66 11.63 2.78 7.27 10.09 9.38 4.40 90.93%
EY 8.57 8.60 35.96 13.75 9.91 10.67 22.71 -47.62%
DY 0.00 0.00 3.64 0.00 0.00 0.00 5.44 -
P/NAPS 0.50 0.51 0.52 0.58 0.65 0.61 0.61 -12.36%

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