[HUNZPTY] QoQ Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -24.58%
YoY- -52.13%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 128,612 125,244 112,106 105,726 115,466 108,064 124,354 2.26%
PBT 33,568 18,652 176,897 28,660 35,446 40,404 114,074 -55.66%
Tax -11,028 -8,292 -3,389 -7,308 -8,170 -13,228 -11,532 -2.92%
NP 22,540 10,360 173,508 21,352 27,276 27,176 102,542 -63.47%
-
NP to SH 17,684 5,752 166,034 17,580 23,310 24,024 101,671 -68.74%
-
Tax Rate 32.85% 44.46% 1.92% 25.50% 23.05% 32.74% 10.11% -
Total Cost 106,072 114,884 -61,402 84,374 88,190 80,888 21,812 186.21%
-
Net Worth 647,684 711,227 696,265 545,898 543,779 547,979 548,927 11.62%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 43,528 10,153 - - - 10,280 -
Div Payout % - 756.76% 6.12% - - - 10.11% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 647,684 711,227 696,265 545,898 543,779 547,979 548,927 11.62%
NOSH 200,521 194,324 181,319 181,361 181,259 181,450 183,587 6.04%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 17.53% 8.27% 154.77% 20.20% 23.62% 25.15% 82.46% -
ROE 2.73% 0.81% 23.85% 3.22% 4.29% 4.38% 18.52% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 64.14 64.45 61.83 58.30 63.70 59.56 67.74 -3.56%
EPS 8.82 2.96 91.57 9.69 12.86 13.24 55.38 -70.51%
DPS 0.00 22.40 5.60 0.00 0.00 0.00 5.60 -
NAPS 3.23 3.66 3.84 3.01 3.00 3.02 2.99 5.26%
Adjusted Per Share Value based on latest NOSH - 182,142
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 57.11 55.61 49.78 46.95 51.27 47.99 55.22 2.26%
EPS 7.85 2.55 73.73 7.81 10.35 10.67 45.15 -68.74%
DPS 0.00 19.33 4.51 0.00 0.00 0.00 4.57 -
NAPS 2.876 3.1582 3.0917 2.424 2.4146 2.4333 2.4375 11.62%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.10 2.27 2.07 1.54 1.51 1.50 1.47 -
P/RPS 3.27 3.52 3.35 2.64 2.37 2.52 2.17 31.34%
P/EPS 23.81 76.69 2.26 15.89 11.74 11.33 2.65 330.46%
EY 4.20 1.30 44.24 6.29 8.52 8.83 37.67 -76.74%
DY 0.00 9.87 2.71 0.00 0.00 0.00 3.81 -
P/NAPS 0.65 0.62 0.54 0.51 0.50 0.50 0.49 20.66%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 29/11/13 28/08/13 30/05/13 26/02/13 27/11/12 30/08/12 -
Price 2.00 2.31 2.01 2.32 1.50 1.54 1.54 -
P/RPS 3.12 3.58 3.25 3.98 2.35 2.59 2.27 23.54%
P/EPS 22.68 78.04 2.20 23.93 11.66 11.63 2.78 303.71%
EY 4.41 1.28 45.56 4.18 8.57 8.60 35.96 -75.22%
DY 0.00 9.70 2.79 0.00 0.00 0.00 3.64 -
P/NAPS 0.62 0.63 0.52 0.77 0.50 0.51 0.52 12.40%

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