[HUNZPTY] QoQ Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -99.13%
YoY- -76.06%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 132,850 101,999 64,306 31,311 112,106 79,295 57,733 74.56%
PBT 68,306 19,420 16,784 4,663 176,897 21,495 17,723 146.42%
Tax -21,198 -5,935 -5,514 -2,073 -3,389 -5,481 -4,085 200.63%
NP 47,108 13,485 11,270 2,590 173,508 16,014 13,638 129.02%
-
NP to SH 40,050 9,013 8,842 1,438 166,034 13,185 11,655 128.23%
-
Tax Rate 31.03% 30.56% 32.85% 44.46% 1.92% 25.50% 23.05% -
Total Cost 85,742 88,514 53,036 28,721 -61,402 63,281 44,095 55.97%
-
Net Worth 733,092 687,611 647,684 711,227 696,265 545,898 543,779 22.10%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - 10,882 10,153 - - -
Div Payout % - - - 756.76% 6.12% - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 733,092 687,611 647,684 711,227 696,265 545,898 543,779 22.10%
NOSH 216,251 211,572 200,521 194,324 181,319 181,361 181,259 12.52%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 35.46% 13.22% 17.53% 8.27% 154.77% 20.20% 23.62% -
ROE 5.46% 1.31% 1.37% 0.20% 23.85% 2.42% 2.14% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 61.43 48.21 32.07 16.11 61.83 43.72 31.85 55.13%
EPS 18.52 4.26 4.41 0.74 91.57 7.27 6.43 102.82%
DPS 0.00 0.00 0.00 5.60 5.60 0.00 0.00 -
NAPS 3.39 3.25 3.23 3.66 3.84 3.01 3.00 8.51%
Adjusted Per Share Value based on latest NOSH - 194,324
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 58.99 45.29 28.55 13.90 49.78 35.21 25.64 74.54%
EPS 17.78 4.00 3.93 0.64 73.73 5.85 5.18 128.05%
DPS 0.00 0.00 0.00 4.83 4.51 0.00 0.00 -
NAPS 3.2553 3.0533 2.876 3.1582 3.0917 2.424 2.4146 22.10%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.95 1.93 2.10 2.27 2.07 1.54 1.51 -
P/RPS 3.17 4.00 6.55 14.09 3.35 3.52 4.74 -23.58%
P/EPS 10.53 45.31 47.62 306.76 2.26 21.18 23.48 -41.49%
EY 9.50 2.21 2.10 0.33 44.24 4.72 4.26 70.94%
DY 0.00 0.00 0.00 2.47 2.71 0.00 0.00 -
P/NAPS 0.58 0.59 0.65 0.62 0.54 0.51 0.50 10.43%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 28/05/14 24/02/14 29/11/13 28/08/13 30/05/13 26/02/13 -
Price 1.97 1.95 2.00 2.31 2.01 2.32 1.50 -
P/RPS 3.21 4.04 6.24 14.34 3.25 5.31 4.71 -22.61%
P/EPS 10.64 45.77 45.36 312.16 2.20 31.91 23.33 -40.83%
EY 9.40 2.18 2.20 0.32 45.56 3.13 4.29 68.94%
DY 0.00 0.00 0.00 2.42 2.79 0.00 0.00 -
P/NAPS 0.58 0.60 0.62 0.63 0.52 0.77 0.50 10.43%

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