[HUNZPTY] QoQ Cumulative Quarter Result on 30-Sep-2012 [#1]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -94.09%
YoY- -19.66%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 112,106 79,295 57,733 27,016 124,354 96,627 54,060 62.69%
PBT 176,897 21,495 17,723 10,101 114,074 37,502 19,957 328.87%
Tax -3,389 -5,481 -4,085 -3,307 -11,532 -9,535 -5,158 -24.44%
NP 173,508 16,014 13,638 6,794 102,542 27,967 14,799 416.86%
-
NP to SH 166,034 13,185 11,655 6,006 101,671 27,545 14,403 411.06%
-
Tax Rate 1.92% 25.50% 23.05% 32.74% 10.11% 25.43% 25.85% -
Total Cost -61,402 63,281 44,095 20,222 21,812 68,660 39,261 -
-
Net Worth 696,265 545,898 543,779 547,979 548,927 458,776 449,862 33.83%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 10,153 - - - 10,280 - - -
Div Payout % 6.12% - - - 10.11% - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 696,265 545,898 543,779 547,979 548,927 458,776 449,862 33.83%
NOSH 181,319 181,361 181,259 181,450 183,587 184,247 185,128 -1.37%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 154.77% 20.20% 23.62% 25.15% 82.46% 28.94% 27.38% -
ROE 23.85% 2.42% 2.14% 1.10% 18.52% 6.00% 3.20% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 61.83 43.72 31.85 14.89 67.74 52.44 29.20 64.97%
EPS 91.57 7.27 6.43 3.31 55.38 14.95 7.78 418.20%
DPS 5.60 0.00 0.00 0.00 5.60 0.00 0.00 -
NAPS 3.84 3.01 3.00 3.02 2.99 2.49 2.43 35.70%
Adjusted Per Share Value based on latest NOSH - 181,450
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 49.78 35.21 25.64 12.00 55.22 42.91 24.01 62.66%
EPS 73.73 5.85 5.18 2.67 45.15 12.23 6.40 410.84%
DPS 4.51 0.00 0.00 0.00 4.57 0.00 0.00 -
NAPS 3.0917 2.424 2.4146 2.4333 2.4375 2.0372 1.9976 33.83%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.07 1.54 1.51 1.50 1.47 1.56 1.43 -
P/RPS 3.35 3.52 4.74 10.07 2.17 2.97 4.90 -22.41%
P/EPS 2.26 21.18 23.48 45.32 2.65 10.43 18.38 -75.30%
EY 44.24 4.72 4.26 2.21 37.67 9.58 5.44 304.91%
DY 2.71 0.00 0.00 0.00 3.81 0.00 0.00 -
P/NAPS 0.54 0.51 0.50 0.50 0.49 0.63 0.59 -5.73%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 30/05/13 26/02/13 27/11/12 30/08/12 21/05/12 22/02/12 -
Price 2.01 2.32 1.50 1.54 1.54 1.45 1.57 -
P/RPS 3.25 5.31 4.71 10.34 2.27 2.76 5.38 -28.56%
P/EPS 2.20 31.91 23.33 46.53 2.78 9.70 20.18 -77.20%
EY 45.56 3.13 4.29 2.15 35.96 10.31 4.96 339.19%
DY 2.79 0.00 0.00 0.00 3.64 0.00 0.00 -
P/NAPS 0.52 0.77 0.50 0.51 0.52 0.58 0.65 -13.83%

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