[HUNZPTY] QoQ Cumulative Quarter Result on 30-Sep-2003 [#1]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -71.44%
YoY- 134.49%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 117,297 66,461 44,784 26,921 112,533 75,084 40,213 104.28%
PBT 27,022 13,397 8,991 5,823 22,598 12,589 8,239 120.90%
Tax -13,216 -6,641 -4,389 -2,641 -11,456 -6,851 -4,332 110.49%
NP 13,806 6,756 4,602 3,182 11,142 5,738 3,907 132.17%
-
NP to SH 13,806 6,756 5,620 3,182 11,142 5,738 3,907 132.17%
-
Tax Rate 48.91% 49.57% 48.82% 45.35% 50.69% 54.42% 52.58% -
Total Cost 103,491 59,705 40,182 23,739 101,391 69,346 36,306 101.16%
-
Net Worth 126,593 89,530 121,576 99,259 102,527 98,245 96,529 19.83%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 72 53 - - 48 - - -
Div Payout % 0.52% 0.79% - - 0.43% - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 126,593 89,530 121,576 99,259 102,527 98,245 96,529 19.83%
NOSH 90,424 66,758 74,240 59,924 60,140 60,273 60,293 31.05%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 11.77% 10.17% 10.28% 11.82% 9.90% 7.64% 9.72% -
ROE 10.91% 7.55% 4.62% 3.21% 10.87% 5.84% 4.05% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 129.72 99.55 60.32 44.92 187.12 124.57 66.70 55.87%
EPS 15.13 10.12 7.57 5.31 18.60 9.52 6.48 76.08%
DPS 0.08 0.08 0.00 0.00 0.08 0.00 0.00 -
NAPS 1.40 1.3411 1.6376 1.6564 1.7048 1.63 1.601 -8.56%
Adjusted Per Share Value based on latest NOSH - 59,924
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 52.09 29.51 19.89 11.95 49.97 33.34 17.86 104.26%
EPS 6.13 3.00 2.50 1.41 4.95 2.55 1.73 132.60%
DPS 0.03 0.02 0.00 0.00 0.02 0.00 0.00 -
NAPS 0.5621 0.3976 0.5399 0.4408 0.4553 0.4363 0.4286 19.83%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.41 1.70 2.69 1.73 1.38 1.12 1.19 -
P/RPS 1.09 1.71 4.46 3.85 0.74 0.90 1.78 -27.91%
P/EPS 9.23 16.80 35.54 32.58 7.45 11.76 18.36 -36.80%
EY 10.83 5.95 2.81 3.07 13.43 8.50 5.45 58.12%
DY 0.06 0.05 0.00 0.00 0.06 0.00 0.00 -
P/NAPS 1.01 1.27 1.64 1.04 0.81 0.69 0.74 23.06%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 20/08/04 20/05/04 25/02/04 21/11/03 27/08/03 28/05/03 27/02/03 -
Price 1.60 1.45 1.84 2.50 1.88 1.35 1.07 -
P/RPS 1.23 1.46 3.05 5.56 1.00 1.08 1.60 -16.09%
P/EPS 10.48 14.33 24.31 47.08 10.15 14.18 16.51 -26.16%
EY 9.54 6.98 4.11 2.12 9.85 7.05 6.06 35.36%
DY 0.05 0.06 0.00 0.00 0.04 0.00 0.00 -
P/NAPS 1.14 1.08 1.12 1.51 1.10 0.83 0.67 42.56%

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