[HUNZPTY] QoQ Cumulative Quarter Result on 30-Sep-2004 [#1]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -68.57%
YoY- 36.36%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 112,259 85,613 58,163 33,666 117,297 66,461 44,784 84.63%
PBT 34,903 20,749 13,288 8,436 27,022 13,397 8,991 147.20%
Tax -12,271 -10,108 -6,357 -4,097 -13,216 -6,641 -4,389 98.58%
NP 22,632 10,641 6,931 4,339 13,806 6,756 4,602 189.47%
-
NP to SH 16,363 10,641 6,931 4,339 13,806 6,756 5,620 104.03%
-
Tax Rate 35.16% 48.72% 47.84% 48.57% 48.91% 49.57% 48.82% -
Total Cost 89,627 74,972 51,232 29,327 103,491 59,705 40,182 70.79%
-
Net Worth 166,366 148,890 147,335 154,583 126,593 89,530 121,576 23.28%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 7,947 - - - 72 53 - -
Div Payout % 48.57% - - - 0.52% 0.79% - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 166,366 148,890 147,335 154,583 126,593 89,530 121,576 23.28%
NOSH 105,966 104,119 103,757 106,609 90,424 66,758 74,240 26.79%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 20.16% 12.43% 11.92% 12.89% 11.77% 10.17% 10.28% -
ROE 9.84% 7.15% 4.70% 2.81% 10.91% 7.55% 4.62% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 105.94 82.23 56.06 31.58 129.72 99.55 60.32 45.61%
EPS 15.37 10.22 6.68 4.07 15.13 10.12 7.57 60.41%
DPS 7.50 0.00 0.00 0.00 0.08 0.08 0.00 -
NAPS 1.57 1.43 1.42 1.45 1.40 1.3411 1.6376 -2.77%
Adjusted Per Share Value based on latest NOSH - 106,609
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 49.85 38.02 25.83 14.95 52.09 29.51 19.89 84.61%
EPS 7.27 4.73 3.08 1.93 6.13 3.00 2.50 103.86%
DPS 3.53 0.00 0.00 0.00 0.03 0.02 0.00 -
NAPS 0.7387 0.6611 0.6542 0.6864 0.5621 0.3976 0.5399 23.26%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.32 1.47 1.61 1.51 1.41 1.70 2.69 -
P/RPS 1.25 1.79 2.87 4.78 1.09 1.71 4.46 -57.20%
P/EPS 8.55 14.38 24.10 37.10 9.23 16.80 35.54 -61.35%
EY 11.70 6.95 4.15 2.70 10.83 5.95 2.81 159.03%
DY 5.68 0.00 0.00 0.00 0.06 0.05 0.00 -
P/NAPS 0.84 1.03 1.13 1.04 1.01 1.27 1.64 -36.00%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 24/05/05 25/02/05 26/11/04 20/08/04 20/05/04 25/02/04 -
Price 1.33 1.35 1.49 1.58 1.60 1.45 1.84 -
P/RPS 1.26 1.64 2.66 5.00 1.23 1.46 3.05 -44.56%
P/EPS 8.61 13.21 22.31 38.82 10.48 14.33 24.31 -49.97%
EY 11.61 7.57 4.48 2.58 9.54 6.98 4.11 99.95%
DY 5.64 0.00 0.00 0.00 0.05 0.06 0.00 -
P/NAPS 0.85 0.94 1.05 1.09 1.14 1.08 1.12 -16.81%

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