[HUNZPTY] QoQ Cumulative Quarter Result on 30-Jun-2011 [#4]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 14.02%
YoY- 25.05%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 96,627 54,060 27,292 211,419 194,436 128,244 64,526 30.85%
PBT 37,502 19,957 10,291 78,288 67,347 52,193 38,951 -2.49%
Tax -9,535 -5,158 -2,611 -14,932 -11,546 -7,587 -4,314 69.59%
NP 27,967 14,799 7,680 63,356 55,801 44,606 34,637 -13.27%
-
NP to SH 27,545 14,403 7,476 63,682 55,851 44,716 34,694 -14.24%
-
Tax Rate 25.43% 25.85% 25.37% 19.07% 17.14% 14.54% 11.08% -
Total Cost 68,660 39,261 19,612 148,063 138,635 83,638 29,889 74.01%
-
Net Worth 458,776 449,862 457,905 459,301 455,695 446,594 445,230 2.01%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - 15,247 4,707 - - -
Div Payout % - - - 23.94% 8.43% - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 458,776 449,862 457,905 459,301 455,695 446,594 445,230 2.01%
NOSH 184,247 185,128 186,900 188,238 188,304 188,436 188,656 -1.56%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 28.94% 27.38% 28.14% 29.97% 28.70% 34.78% 53.68% -
ROE 6.00% 3.20% 1.63% 13.86% 12.26% 10.01% 7.79% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 52.44 29.20 14.60 112.31 103.26 68.06 34.20 32.93%
EPS 14.95 7.78 4.00 33.83 29.66 23.73 18.39 -12.88%
DPS 0.00 0.00 0.00 8.10 2.50 0.00 0.00 -
NAPS 2.49 2.43 2.45 2.44 2.42 2.37 2.36 3.63%
Adjusted Per Share Value based on latest NOSH - 188,221
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 42.91 24.01 12.12 93.88 86.34 56.95 28.65 30.87%
EPS 12.23 6.40 3.32 28.28 24.80 19.86 15.41 -14.26%
DPS 0.00 0.00 0.00 6.77 2.09 0.00 0.00 -
NAPS 2.0372 1.9976 2.0333 2.0395 2.0235 1.9831 1.977 2.01%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.56 1.43 1.45 1.59 1.58 1.66 1.41 -
P/RPS 2.97 4.90 9.93 1.42 1.53 2.44 4.12 -19.58%
P/EPS 10.43 18.38 36.25 4.70 5.33 7.00 7.67 22.71%
EY 9.58 5.44 2.76 21.28 18.77 14.30 13.04 -18.56%
DY 0.00 0.00 0.00 5.09 1.58 0.00 0.00 -
P/NAPS 0.63 0.59 0.59 0.65 0.65 0.70 0.60 3.30%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 21/05/12 22/02/12 23/11/11 25/08/11 19/05/11 16/02/11 22/10/10 -
Price 1.45 1.57 1.50 1.49 1.61 1.66 1.51 -
P/RPS 2.76 5.38 10.27 1.33 1.56 2.44 4.41 -26.81%
P/EPS 9.70 20.18 37.50 4.40 5.43 7.00 8.21 11.74%
EY 10.31 4.96 2.67 22.71 18.42 14.30 12.18 -10.50%
DY 0.00 0.00 0.00 5.44 1.55 0.00 0.00 -
P/NAPS 0.58 0.65 0.61 0.61 0.67 0.70 0.64 -6.34%

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