[HUNZPTY] QoQ Cumulative Quarter Result on 30-Jun-2004 [#4]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 104.35%
YoY- 23.91%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 85,613 58,163 33,666 117,297 66,461 44,784 26,921 116.10%
PBT 20,749 13,288 8,436 27,022 13,397 8,991 5,823 133.11%
Tax -10,108 -6,357 -4,097 -13,216 -6,641 -4,389 -2,641 144.47%
NP 10,641 6,931 4,339 13,806 6,756 4,602 3,182 123.46%
-
NP to SH 10,641 6,931 4,339 13,806 6,756 5,620 3,182 123.46%
-
Tax Rate 48.72% 47.84% 48.57% 48.91% 49.57% 48.82% 45.35% -
Total Cost 74,972 51,232 29,327 103,491 59,705 40,182 23,739 115.10%
-
Net Worth 148,890 147,335 154,583 126,593 89,530 121,576 99,259 31.00%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - 72 53 - - -
Div Payout % - - - 0.52% 0.79% - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 148,890 147,335 154,583 126,593 89,530 121,576 99,259 31.00%
NOSH 104,119 103,757 106,609 90,424 66,758 74,240 59,924 44.47%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 12.43% 11.92% 12.89% 11.77% 10.17% 10.28% 11.82% -
ROE 7.15% 4.70% 2.81% 10.91% 7.55% 4.62% 3.21% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 82.23 56.06 31.58 129.72 99.55 60.32 44.92 49.58%
EPS 10.22 6.68 4.07 15.13 10.12 7.57 5.31 54.66%
DPS 0.00 0.00 0.00 0.08 0.08 0.00 0.00 -
NAPS 1.43 1.42 1.45 1.40 1.3411 1.6376 1.6564 -9.32%
Adjusted Per Share Value based on latest NOSH - 90,407
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 38.02 25.83 14.95 52.09 29.51 19.89 11.95 116.16%
EPS 4.73 3.08 1.93 6.13 3.00 2.50 1.41 123.92%
DPS 0.00 0.00 0.00 0.03 0.02 0.00 0.00 -
NAPS 0.6611 0.6542 0.6864 0.5621 0.3976 0.5399 0.4408 30.99%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.47 1.61 1.51 1.41 1.70 2.69 1.73 -
P/RPS 1.79 2.87 4.78 1.09 1.71 4.46 3.85 -39.95%
P/EPS 14.38 24.10 37.10 9.23 16.80 35.54 32.58 -42.00%
EY 6.95 4.15 2.70 10.83 5.95 2.81 3.07 72.32%
DY 0.00 0.00 0.00 0.06 0.05 0.00 0.00 -
P/NAPS 1.03 1.13 1.04 1.01 1.27 1.64 1.04 -0.64%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 24/05/05 25/02/05 26/11/04 20/08/04 20/05/04 25/02/04 21/11/03 -
Price 1.35 1.49 1.58 1.60 1.45 1.84 2.50 -
P/RPS 1.64 2.66 5.00 1.23 1.46 3.05 5.56 -55.65%
P/EPS 13.21 22.31 38.82 10.48 14.33 24.31 47.08 -57.10%
EY 7.57 4.48 2.58 9.54 6.98 4.11 2.12 133.43%
DY 0.00 0.00 0.00 0.05 0.06 0.00 0.00 -
P/NAPS 0.94 1.05 1.09 1.14 1.08 1.12 1.51 -27.07%

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