[HUNZPTY] QoQ Cumulative Quarter Result on 30-Sep-2014 [#1]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -80.95%
YoY- 430.46%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 187,387 146,223 91,418 53,003 132,850 101,999 64,306 104.41%
PBT 50,427 35,144 21,678 14,043 68,306 19,420 16,784 108.63%
Tax -13,960 -9,389 -5,130 -3,385 -21,198 -5,935 -5,514 86.07%
NP 36,467 25,755 16,548 10,658 47,108 13,485 11,270 119.23%
-
NP to SH 24,238 17,014 11,500 7,628 40,050 9,013 8,842 96.23%
-
Tax Rate 27.68% 26.72% 23.66% 24.10% 31.03% 30.56% 32.85% -
Total Cost 150,920 120,468 74,870 42,345 85,742 88,514 53,036 101.19%
-
Net Worth 782,521 776,823 786,132 785,502 733,092 687,611 647,684 13.47%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 782,521 776,823 786,132 785,502 733,092 687,611 647,684 13.47%
NOSH 224,218 223,868 224,609 227,023 216,251 211,572 200,521 7.75%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 19.46% 17.61% 18.10% 20.11% 35.46% 13.22% 17.53% -
ROE 3.10% 2.19% 1.46% 0.97% 5.46% 1.31% 1.37% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 83.57 65.32 40.70 23.35 61.43 48.21 32.07 89.69%
EPS 10.81 7.60 5.12 3.36 18.52 4.26 4.41 82.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.49 3.47 3.50 3.46 3.39 3.25 3.23 5.31%
Adjusted Per Share Value based on latest NOSH - 227,023
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 83.21 64.93 40.59 23.54 58.99 45.29 28.55 104.43%
EPS 10.76 7.55 5.11 3.39 17.78 4.00 3.93 96.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4748 3.4494 3.4908 3.488 3.2553 3.0533 2.876 13.47%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.34 2.36 1.87 1.95 1.95 1.93 2.10 -
P/RPS 2.80 3.61 4.59 8.35 3.17 4.00 6.55 -43.34%
P/EPS 21.65 31.05 36.52 58.04 10.53 45.31 47.62 -40.95%
EY 4.62 3.22 2.74 1.72 9.50 2.21 2.10 69.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.68 0.53 0.56 0.58 0.59 0.65 2.04%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 27/05/15 26/02/15 26/11/14 27/08/14 28/05/14 24/02/14 -
Price 2.68 2.36 1.86 1.92 1.97 1.95 2.00 -
P/RPS 3.21 3.61 4.57 8.22 3.21 4.04 6.24 -35.87%
P/EPS 24.79 31.05 36.33 57.14 10.64 45.77 45.36 -33.22%
EY 4.03 3.22 2.75 1.75 9.40 2.18 2.20 49.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.68 0.53 0.55 0.58 0.60 0.62 15.58%

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