[HUNZPTY] QoQ Cumulative Quarter Result on 31-Dec-2002 [#2]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 187.91%
YoY- 475.41%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 26,921 112,533 75,084 40,213 15,398 56,295 18,436 28.68%
PBT 5,823 22,598 12,589 8,239 2,632 12,322 3,943 29.65%
Tax -2,641 -11,456 -6,851 -4,332 -1,275 -5,287 -1,851 26.71%
NP 3,182 11,142 5,738 3,907 1,357 7,035 2,092 32.22%
-
NP to SH 3,182 11,142 5,738 3,907 1,357 7,035 2,092 32.22%
-
Tax Rate 45.35% 50.69% 54.42% 52.58% 48.44% 42.91% 46.94% -
Total Cost 23,739 101,391 69,346 36,306 14,041 49,260 16,344 28.22%
-
Net Worth 99,259 102,527 98,245 96,529 97,824 96,920 91,700 5.41%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 48 - - - 3,235 - -
Div Payout % - 0.43% - - - 46.00% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 99,259 102,527 98,245 96,529 97,824 96,920 91,700 5.41%
NOSH 59,924 60,140 60,273 60,293 60,311 59,923 59,942 -0.02%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 11.82% 9.90% 7.64% 9.72% 8.81% 12.50% 11.35% -
ROE 3.21% 10.87% 5.84% 4.05% 1.39% 7.26% 2.28% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 44.92 187.12 124.57 66.70 25.53 93.95 30.76 28.68%
EPS 5.31 18.60 9.52 6.48 2.25 11.74 3.49 32.25%
DPS 0.00 0.08 0.00 0.00 0.00 5.40 0.00 -
NAPS 1.6564 1.7048 1.63 1.601 1.622 1.6174 1.5298 5.43%
Adjusted Per Share Value based on latest NOSH - 60,283
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 11.95 49.97 33.34 17.86 6.84 25.00 8.19 28.61%
EPS 1.41 4.95 2.55 1.73 0.60 3.12 0.93 31.94%
DPS 0.00 0.02 0.00 0.00 0.00 1.44 0.00 -
NAPS 0.4408 0.4553 0.4363 0.4286 0.4344 0.4304 0.4072 5.42%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.73 1.38 1.12 1.19 1.39 1.68 1.41 -
P/RPS 3.85 0.74 0.90 1.78 5.44 1.79 4.58 -10.92%
P/EPS 32.58 7.45 11.76 18.36 61.78 14.31 40.40 -13.34%
EY 3.07 13.43 8.50 5.45 1.62 6.99 2.48 15.27%
DY 0.00 0.06 0.00 0.00 0.00 3.21 0.00 -
P/NAPS 1.04 0.81 0.69 0.74 0.86 1.04 0.92 8.50%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 27/08/03 28/05/03 27/02/03 28/11/02 30/08/02 28/05/02 -
Price 2.50 1.88 1.35 1.07 1.20 1.49 1.79 -
P/RPS 5.56 1.00 1.08 1.60 4.70 1.59 5.82 -2.99%
P/EPS 47.08 10.15 14.18 16.51 53.33 12.69 51.29 -5.54%
EY 2.12 9.85 7.05 6.06 1.87 7.88 1.95 5.72%
DY 0.00 0.04 0.00 0.00 0.00 3.62 0.00 -
P/NAPS 1.51 1.10 0.83 0.67 0.74 0.92 1.17 18.52%

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