[HUNZPTY] QoQ Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -55.08%
YoY- 126.08%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 248,191 174,801 116,415 57,109 91,383 68,330 49,824 192.53%
PBT 69,122 48,860 34,865 17,393 39,125 26,194 17,208 153.33%
Tax -18,279 -12,427 -9,097 -4,570 -10,857 -7,454 -4,760 145.82%
NP 50,843 36,433 25,768 12,823 28,268 18,740 12,448 156.17%
-
NP to SH 50,925 36,430 25,705 12,699 28,268 18,163 12,377 157.43%
-
Tax Rate 26.44% 25.43% 26.09% 26.27% 27.75% 28.46% 27.66% -
Total Cost 197,348 138,368 90,647 44,286 63,115 49,590 37,376 204.14%
-
Net Worth 347,985 318,369 343,704 335,853 325,041 314,303 307,972 8.50%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 12,929 3,754 - - 8,126 - - -
Div Payout % 25.39% 10.31% - - 28.75% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 347,985 318,369 343,704 335,853 325,041 314,303 307,972 8.50%
NOSH 159,626 150,174 145,637 144,143 145,107 144,840 145,269 6.50%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 20.49% 20.84% 22.13% 22.45% 30.93% 27.43% 24.98% -
ROE 14.63% 11.44% 7.48% 3.78% 8.70% 5.78% 4.02% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 155.48 116.40 79.93 39.62 62.98 47.18 34.30 174.65%
EPS 31.85 24.25 17.65 8.72 19.02 12.54 8.52 141.45%
DPS 8.10 2.50 0.00 0.00 5.60 0.00 0.00 -
NAPS 2.18 2.12 2.36 2.33 2.24 2.17 2.12 1.88%
Adjusted Per Share Value based on latest NOSH - 144,143
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 110.21 77.62 51.69 25.36 40.58 30.34 22.12 192.57%
EPS 22.61 16.18 11.41 5.64 12.55 8.07 5.50 157.28%
DPS 5.74 1.67 0.00 0.00 3.61 0.00 0.00 -
NAPS 1.5452 1.4137 1.5262 1.4913 1.4433 1.3957 1.3675 8.50%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.29 1.22 1.52 1.47 1.45 1.26 1.27 -
P/RPS 0.83 1.05 1.90 3.71 2.30 2.67 3.70 -63.18%
P/EPS 4.04 5.03 8.61 16.69 7.44 10.05 14.91 -58.22%
EY 24.73 19.88 11.61 5.99 13.43 9.95 6.71 139.16%
DY 6.28 2.05 0.00 0.00 3.86 0.00 0.00 -
P/NAPS 0.59 0.58 0.64 0.63 0.65 0.58 0.60 -1.11%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 17/08/10 03/05/10 02/02/10 25/11/09 24/08/09 20/05/09 25/02/09 -
Price 1.40 1.22 1.28 1.41 1.43 1.42 1.27 -
P/RPS 0.90 1.05 1.60 3.56 2.27 3.01 3.70 -61.13%
P/EPS 4.39 5.03 7.25 16.00 7.34 11.32 14.91 -55.84%
EY 22.79 19.88 13.79 6.25 13.62 8.83 6.71 126.45%
DY 5.79 2.05 0.00 0.00 3.92 0.00 0.00 -
P/NAPS 0.64 0.58 0.54 0.61 0.64 0.65 0.60 4.40%

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