[HUNZPTY] QoQ Cumulative Quarter Result on 30-Sep-2010 [#1]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
22-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -31.87%
YoY- 173.2%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 211,419 194,436 128,244 64,526 248,191 174,801 116,415 49.01%
PBT 78,288 67,347 52,193 38,951 69,122 48,860 34,865 71.73%
Tax -14,932 -11,546 -7,587 -4,314 -18,279 -12,427 -9,097 39.27%
NP 63,356 55,801 44,606 34,637 50,843 36,433 25,768 82.46%
-
NP to SH 63,682 55,851 44,716 34,694 50,925 36,430 25,705 83.39%
-
Tax Rate 19.07% 17.14% 14.54% 11.08% 26.44% 25.43% 26.09% -
Total Cost 148,063 138,635 83,638 29,889 197,348 138,368 90,647 38.82%
-
Net Worth 459,301 455,695 446,594 445,230 347,985 318,369 343,704 21.38%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 15,247 4,707 - - 12,929 3,754 - -
Div Payout % 23.94% 8.43% - - 25.39% 10.31% - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 459,301 455,695 446,594 445,230 347,985 318,369 343,704 21.38%
NOSH 188,238 188,304 188,436 188,656 159,626 150,174 145,637 18.71%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 29.97% 28.70% 34.78% 53.68% 20.49% 20.84% 22.13% -
ROE 13.86% 12.26% 10.01% 7.79% 14.63% 11.44% 7.48% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 112.31 103.26 68.06 34.20 155.48 116.40 79.93 25.52%
EPS 33.83 29.66 23.73 18.39 31.85 24.25 17.65 54.48%
DPS 8.10 2.50 0.00 0.00 8.10 2.50 0.00 -
NAPS 2.44 2.42 2.37 2.36 2.18 2.12 2.36 2.25%
Adjusted Per Share Value based on latest NOSH - 188,656
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 93.88 86.34 56.95 28.65 110.21 77.62 51.69 49.02%
EPS 28.28 24.80 19.86 15.41 22.61 16.18 11.41 83.45%
DPS 6.77 2.09 0.00 0.00 5.74 1.67 0.00 -
NAPS 2.0395 2.0235 1.9831 1.977 1.5452 1.4137 1.5262 21.38%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.59 1.58 1.66 1.41 1.29 1.22 1.52 -
P/RPS 1.42 1.53 2.44 4.12 0.83 1.05 1.90 -17.68%
P/EPS 4.70 5.33 7.00 7.67 4.04 5.03 8.61 -33.28%
EY 21.28 18.77 14.30 13.04 24.73 19.88 11.61 49.93%
DY 5.09 1.58 0.00 0.00 6.28 2.05 0.00 -
P/NAPS 0.65 0.65 0.70 0.60 0.59 0.58 0.64 1.04%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 19/05/11 16/02/11 22/10/10 17/08/10 03/05/10 02/02/10 -
Price 1.49 1.61 1.66 1.51 1.40 1.22 1.28 -
P/RPS 1.33 1.56 2.44 4.41 0.90 1.05 1.60 -11.62%
P/EPS 4.40 5.43 7.00 8.21 4.39 5.03 7.25 -28.38%
EY 22.71 18.42 14.30 12.18 22.79 19.88 13.79 39.58%
DY 5.44 1.55 0.00 0.00 5.79 2.05 0.00 -
P/NAPS 0.61 0.67 0.70 0.64 0.64 0.58 0.54 8.48%

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