[HUNZPTY] QoQ Cumulative Quarter Result on 30-Jun-2003 [#4]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 94.18%
YoY- 58.38%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 66,461 44,784 26,921 112,533 75,084 40,213 15,398 164.85%
PBT 13,397 8,991 5,823 22,598 12,589 8,239 2,632 195.60%
Tax -6,641 -4,389 -2,641 -11,456 -6,851 -4,332 -1,275 200.17%
NP 6,756 4,602 3,182 11,142 5,738 3,907 1,357 191.28%
-
NP to SH 6,756 5,620 3,182 11,142 5,738 3,907 1,357 191.28%
-
Tax Rate 49.57% 48.82% 45.35% 50.69% 54.42% 52.58% 48.44% -
Total Cost 59,705 40,182 23,739 101,391 69,346 36,306 14,041 162.23%
-
Net Worth 89,530 121,576 99,259 102,527 98,245 96,529 97,824 -5.73%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 53 - - 48 - - - -
Div Payout % 0.79% - - 0.43% - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 89,530 121,576 99,259 102,527 98,245 96,529 97,824 -5.73%
NOSH 66,758 74,240 59,924 60,140 60,273 60,293 60,311 6.99%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 10.17% 10.28% 11.82% 9.90% 7.64% 9.72% 8.81% -
ROE 7.55% 4.62% 3.21% 10.87% 5.84% 4.05% 1.39% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 99.55 60.32 44.92 187.12 124.57 66.70 25.53 147.53%
EPS 10.12 7.57 5.31 18.60 9.52 6.48 2.25 172.22%
DPS 0.08 0.00 0.00 0.08 0.00 0.00 0.00 -
NAPS 1.3411 1.6376 1.6564 1.7048 1.63 1.601 1.622 -11.89%
Adjusted Per Share Value based on latest NOSH - 60,133
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 29.51 19.89 11.95 49.97 33.34 17.86 6.84 164.78%
EPS 3.00 2.50 1.41 4.95 2.55 1.73 0.60 192.11%
DPS 0.02 0.00 0.00 0.02 0.00 0.00 0.00 -
NAPS 0.3976 0.5399 0.4408 0.4553 0.4363 0.4286 0.4344 -5.72%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.70 2.69 1.73 1.38 1.12 1.19 1.39 -
P/RPS 1.71 4.46 3.85 0.74 0.90 1.78 5.44 -53.73%
P/EPS 16.80 35.54 32.58 7.45 11.76 18.36 61.78 -57.99%
EY 5.95 2.81 3.07 13.43 8.50 5.45 1.62 137.86%
DY 0.05 0.00 0.00 0.06 0.00 0.00 0.00 -
P/NAPS 1.27 1.64 1.04 0.81 0.69 0.74 0.86 29.64%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 20/05/04 25/02/04 21/11/03 27/08/03 28/05/03 27/02/03 28/11/02 -
Price 1.45 1.84 2.50 1.88 1.35 1.07 1.20 -
P/RPS 1.46 3.05 5.56 1.00 1.08 1.60 4.70 -54.10%
P/EPS 14.33 24.31 47.08 10.15 14.18 16.51 53.33 -58.32%
EY 6.98 4.11 2.12 9.85 7.05 6.06 1.87 140.43%
DY 0.06 0.00 0.00 0.04 0.00 0.00 0.00 -
P/NAPS 1.08 1.12 1.51 1.10 0.83 0.67 0.74 28.63%

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