[HUNZPTY] QoQ Cumulative Quarter Result on 30-Jun-2005 [#4]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 53.77%
YoY- 18.52%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 72,361 57,111 26,007 112,259 85,613 58,163 33,666 66.62%
PBT 19,023 15,778 7,048 34,903 20,749 13,288 8,436 72.04%
Tax -5,560 -4,530 -2,064 -12,271 -10,108 -6,357 -4,097 22.59%
NP 13,463 11,248 4,984 22,632 10,641 6,931 4,339 112.87%
-
NP to SH 10,859 9,074 4,284 16,363 10,641 6,931 4,339 84.43%
-
Tax Rate 29.23% 28.71% 29.28% 35.16% 48.72% 47.84% 48.57% -
Total Cost 58,898 45,863 21,023 89,627 74,972 51,232 29,327 59.24%
-
Net Worth 183,644 203,422 178,690 166,366 148,890 147,335 154,583 12.18%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - 7,947 - - - -
Div Payout % - - - 48.57% - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 183,644 203,422 178,690 166,366 148,890 147,335 154,583 12.18%
NOSH 114,065 114,282 114,545 105,966 104,119 103,757 106,609 4.61%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 18.61% 19.69% 19.16% 20.16% 12.43% 11.92% 12.89% -
ROE 5.91% 4.46% 2.40% 9.84% 7.15% 4.70% 2.81% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 63.44 49.97 22.70 105.94 82.23 56.06 31.58 59.27%
EPS 9.52 7.94 3.74 15.37 10.22 6.68 4.07 76.30%
DPS 0.00 0.00 0.00 7.50 0.00 0.00 0.00 -
NAPS 1.61 1.78 1.56 1.57 1.43 1.42 1.45 7.23%
Adjusted Per Share Value based on latest NOSH - 105,928
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 32.13 25.36 11.55 49.85 38.02 25.83 14.95 66.61%
EPS 4.82 4.03 1.90 7.27 4.73 3.08 1.93 84.17%
DPS 0.00 0.00 0.00 3.53 0.00 0.00 0.00 -
NAPS 0.8155 0.9033 0.7935 0.7387 0.6611 0.6542 0.6864 12.18%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.16 1.24 1.28 1.32 1.47 1.61 1.51 -
P/RPS 1.83 2.48 5.64 1.25 1.79 2.87 4.78 -47.30%
P/EPS 12.18 15.62 34.22 8.55 14.38 24.10 37.10 -52.44%
EY 8.21 6.40 2.92 11.70 6.95 4.15 2.70 110.02%
DY 0.00 0.00 0.00 5.68 0.00 0.00 0.00 -
P/NAPS 0.72 0.70 0.82 0.84 1.03 1.13 1.04 -21.75%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 08/06/06 20/03/06 21/11/05 26/08/05 24/05/05 25/02/05 26/11/04 -
Price 1.15 1.20 1.25 1.33 1.35 1.49 1.58 -
P/RPS 1.81 2.40 5.51 1.26 1.64 2.66 5.00 -49.23%
P/EPS 12.08 15.11 33.42 8.61 13.21 22.31 38.82 -54.11%
EY 8.28 6.62 2.99 11.61 7.57 4.48 2.58 117.72%
DY 0.00 0.00 0.00 5.64 0.00 0.00 0.00 -
P/NAPS 0.71 0.67 0.80 0.85 0.94 1.05 1.09 -24.87%

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