[HUNZPTY] QoQ Cumulative Quarter Result on 30-Jun-2012 [#4]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 269.11%
YoY- 59.65%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 79,295 57,733 27,016 124,354 96,627 54,060 27,292 103.48%
PBT 21,495 17,723 10,101 114,074 37,502 19,957 10,291 63.32%
Tax -5,481 -4,085 -3,307 -11,532 -9,535 -5,158 -2,611 63.87%
NP 16,014 13,638 6,794 102,542 27,967 14,799 7,680 63.14%
-
NP to SH 13,185 11,655 6,006 101,671 27,545 14,403 7,476 45.92%
-
Tax Rate 25.50% 23.05% 32.74% 10.11% 25.43% 25.85% 25.37% -
Total Cost 63,281 44,095 20,222 21,812 68,660 39,261 19,612 118.20%
-
Net Worth 545,898 543,779 547,979 548,927 458,776 449,862 457,905 12.42%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - 10,280 - - - -
Div Payout % - - - 10.11% - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 545,898 543,779 547,979 548,927 458,776 449,862 457,905 12.42%
NOSH 181,361 181,259 181,450 183,587 184,247 185,128 186,900 -1.98%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 20.20% 23.62% 25.15% 82.46% 28.94% 27.38% 28.14% -
ROE 2.42% 2.14% 1.10% 18.52% 6.00% 3.20% 1.63% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 43.72 31.85 14.89 67.74 52.44 29.20 14.60 107.61%
EPS 7.27 6.43 3.31 55.38 14.95 7.78 4.00 48.87%
DPS 0.00 0.00 0.00 5.60 0.00 0.00 0.00 -
NAPS 3.01 3.00 3.02 2.99 2.49 2.43 2.45 14.69%
Adjusted Per Share Value based on latest NOSH - 181,370
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 35.21 25.64 12.00 55.22 42.91 24.01 12.12 103.46%
EPS 5.85 5.18 2.67 45.15 12.23 6.40 3.32 45.83%
DPS 0.00 0.00 0.00 4.57 0.00 0.00 0.00 -
NAPS 2.424 2.4146 2.4333 2.4375 2.0372 1.9976 2.0333 12.41%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.54 1.51 1.50 1.47 1.56 1.43 1.45 -
P/RPS 3.52 4.74 10.07 2.17 2.97 4.90 9.93 -49.88%
P/EPS 21.18 23.48 45.32 2.65 10.43 18.38 36.25 -30.08%
EY 4.72 4.26 2.21 37.67 9.58 5.44 2.76 42.95%
DY 0.00 0.00 0.00 3.81 0.00 0.00 0.00 -
P/NAPS 0.51 0.50 0.50 0.49 0.63 0.59 0.59 -9.24%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 26/02/13 27/11/12 30/08/12 21/05/12 22/02/12 23/11/11 -
Price 2.32 1.50 1.54 1.54 1.45 1.57 1.50 -
P/RPS 5.31 4.71 10.34 2.27 2.76 5.38 10.27 -35.55%
P/EPS 31.91 23.33 46.53 2.78 9.70 20.18 37.50 -10.19%
EY 3.13 4.29 2.15 35.96 10.31 4.96 2.67 11.16%
DY 0.00 0.00 0.00 3.64 0.00 0.00 0.00 -
P/NAPS 0.77 0.50 0.51 0.52 0.58 0.65 0.61 16.78%

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