[HUNZPTY] QoQ Cumulative Quarter Result on 30-Sep-2007 [#1]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
13-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -69.26%
YoY- 66.76%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 245,275 191,860 137,794 67,728 186,734 120,301 75,634 119.24%
PBT 68,341 53,474 40,035 17,531 57,501 35,625 24,174 100.06%
Tax -19,280 -14,583 -10,848 -5,071 -15,232 -10,015 -7,000 96.61%
NP 49,061 38,891 29,187 12,460 42,269 25,610 17,174 101.45%
-
NP to SH 48,424 38,302 28,642 12,065 39,244 23,304 15,642 112.55%
-
Tax Rate 28.21% 27.27% 27.10% 28.93% 26.49% 28.11% 28.96% -
Total Cost 196,214 152,969 108,607 55,268 144,465 94,691 58,460 124.33%
-
Net Worth 294,547 286,434 281,547 267,810 221,399 208,030 201,208 28.95%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 12,903 5,119 - - 14,642 56 - -
Div Payout % 26.65% 13.37% - - 37.31% 0.24% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 294,547 286,434 281,547 267,810 221,399 208,030 201,208 28.95%
NOSH 140,260 138,374 135,359 135,257 117,142 113,678 113,677 15.05%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 20.00% 20.27% 21.18% 18.40% 22.64% 21.29% 22.71% -
ROE 16.44% 13.37% 10.17% 4.51% 17.73% 11.20% 7.77% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 174.87 138.65 101.80 50.07 159.41 105.83 66.53 90.56%
EPS 34.56 27.68 21.16 8.92 33.49 20.50 13.76 84.87%
DPS 9.20 3.70 0.00 0.00 12.50 0.05 0.00 -
NAPS 2.10 2.07 2.08 1.98 1.89 1.83 1.77 12.08%
Adjusted Per Share Value based on latest NOSH - 135,257
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 108.91 85.19 61.19 30.07 82.92 53.42 33.58 119.26%
EPS 21.50 17.01 12.72 5.36 17.43 10.35 6.95 112.45%
DPS 5.73 2.27 0.00 0.00 6.50 0.03 0.00 -
NAPS 1.3079 1.2719 1.2502 1.1892 0.9831 0.9238 0.8935 28.94%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.70 2.14 2.71 2.66 3.24 2.19 1.90 -
P/RPS 0.97 1.54 2.66 5.31 2.03 2.07 2.86 -51.39%
P/EPS 4.92 7.73 12.81 29.82 9.67 10.68 13.81 -49.77%
EY 20.31 12.93 7.81 3.35 10.34 9.36 7.24 99.03%
DY 5.41 1.73 0.00 0.00 3.86 0.02 0.00 -
P/NAPS 0.81 1.03 1.30 1.34 1.71 1.20 1.07 -16.95%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 20/08/08 26/05/08 20/02/08 13/11/07 17/08/07 07/05/07 06/02/07 -
Price 1.40 1.84 2.51 2.69 2.60 3.10 2.18 -
P/RPS 0.80 1.33 2.47 5.37 1.63 2.93 3.28 -60.99%
P/EPS 4.06 6.65 11.86 30.16 7.76 15.12 15.84 -59.68%
EY 24.66 15.04 8.43 3.32 12.89 6.61 6.31 148.31%
DY 6.57 2.01 0.00 0.00 4.81 0.02 0.00 -
P/NAPS 0.67 0.89 1.21 1.36 1.38 1.69 1.23 -33.32%

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