[HUNZPTY] QoQ Cumulative Quarter Result on 30-Jun-2009 [#4]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 55.64%
YoY- -41.62%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 174,801 116,415 57,109 91,383 68,330 49,824 25,211 264.03%
PBT 48,860 34,865 17,393 39,125 26,194 17,208 7,528 248.34%
Tax -12,427 -9,097 -4,570 -10,857 -7,454 -4,760 -2,143 223.11%
NP 36,433 25,768 12,823 28,268 18,740 12,448 5,385 258.13%
-
NP to SH 36,430 25,705 12,699 28,268 18,163 12,377 5,617 248.17%
-
Tax Rate 25.43% 26.09% 26.27% 27.75% 28.46% 27.66% 28.47% -
Total Cost 138,368 90,647 44,286 63,115 49,590 37,376 19,826 265.63%
-
Net Worth 318,369 343,704 335,853 325,041 314,303 307,972 311,408 1.48%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 3,754 - - 8,126 - - - -
Div Payout % 10.31% - - 28.75% - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 318,369 343,704 335,853 325,041 314,303 307,972 311,408 1.48%
NOSH 150,174 145,637 144,143 145,107 144,840 145,269 145,518 2.12%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 20.84% 22.13% 22.45% 30.93% 27.43% 24.98% 21.36% -
ROE 11.44% 7.48% 3.78% 8.70% 5.78% 4.02% 1.80% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 116.40 79.93 39.62 62.98 47.18 34.30 17.32 256.53%
EPS 24.25 17.65 8.72 19.02 12.54 8.52 3.86 240.85%
DPS 2.50 0.00 0.00 5.60 0.00 0.00 0.00 -
NAPS 2.12 2.36 2.33 2.24 2.17 2.12 2.14 -0.62%
Adjusted Per Share Value based on latest NOSH - 145,851
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 77.62 51.69 25.36 40.58 30.34 22.12 11.19 264.14%
EPS 16.18 11.41 5.64 12.55 8.07 5.50 2.49 248.61%
DPS 1.67 0.00 0.00 3.61 0.00 0.00 0.00 -
NAPS 1.4137 1.5262 1.4913 1.4433 1.3957 1.3675 1.3828 1.48%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.22 1.52 1.47 1.45 1.26 1.27 1.40 -
P/RPS 1.05 1.90 3.71 2.30 2.67 3.70 8.08 -74.37%
P/EPS 5.03 8.61 16.69 7.44 10.05 14.91 36.27 -73.23%
EY 19.88 11.61 5.99 13.43 9.95 6.71 2.76 273.41%
DY 2.05 0.00 0.00 3.86 0.00 0.00 0.00 -
P/NAPS 0.58 0.64 0.63 0.65 0.58 0.60 0.65 -7.32%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 03/05/10 02/02/10 25/11/09 24/08/09 20/05/09 25/02/09 26/11/08 -
Price 1.22 1.28 1.41 1.43 1.42 1.27 1.29 -
P/RPS 1.05 1.60 3.56 2.27 3.01 3.70 7.45 -72.94%
P/EPS 5.03 7.25 16.00 7.34 11.32 14.91 33.42 -71.73%
EY 19.88 13.79 6.25 13.62 8.83 6.71 2.99 253.99%
DY 2.05 0.00 0.00 3.92 0.00 0.00 0.00 -
P/NAPS 0.58 0.54 0.61 0.64 0.65 0.60 0.60 -2.23%

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