[HUNZPTY] QoQ Cumulative Quarter Result on 31-Dec-2003 [#2]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 76.62%
YoY- 43.84%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 33,666 117,297 66,461 44,784 26,921 112,533 75,084 -41.33%
PBT 8,436 27,022 13,397 8,991 5,823 22,598 12,589 -23.36%
Tax -4,097 -13,216 -6,641 -4,389 -2,641 -11,456 -6,851 -28.95%
NP 4,339 13,806 6,756 4,602 3,182 11,142 5,738 -16.95%
-
NP to SH 4,339 13,806 6,756 5,620 3,182 11,142 5,738 -16.95%
-
Tax Rate 48.57% 48.91% 49.57% 48.82% 45.35% 50.69% 54.42% -
Total Cost 29,327 103,491 59,705 40,182 23,739 101,391 69,346 -43.56%
-
Net Worth 154,583 126,593 89,530 121,576 99,259 102,527 98,245 35.16%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 72 53 - - 48 - -
Div Payout % - 0.52% 0.79% - - 0.43% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 154,583 126,593 89,530 121,576 99,259 102,527 98,245 35.16%
NOSH 106,609 90,424 66,758 74,240 59,924 60,140 60,273 46.10%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 12.89% 11.77% 10.17% 10.28% 11.82% 9.90% 7.64% -
ROE 2.81% 10.91% 7.55% 4.62% 3.21% 10.87% 5.84% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 31.58 129.72 99.55 60.32 44.92 187.12 124.57 -59.84%
EPS 4.07 15.13 10.12 7.57 5.31 18.60 9.52 -43.16%
DPS 0.00 0.08 0.08 0.00 0.00 0.08 0.00 -
NAPS 1.45 1.40 1.3411 1.6376 1.6564 1.7048 1.63 -7.48%
Adjusted Per Share Value based on latest NOSH - 82,435
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 14.95 52.09 29.51 19.89 11.95 49.97 33.34 -41.32%
EPS 1.93 6.13 3.00 2.50 1.41 4.95 2.55 -16.90%
DPS 0.00 0.03 0.02 0.00 0.00 0.02 0.00 -
NAPS 0.6864 0.5621 0.3976 0.5399 0.4408 0.4553 0.4363 35.15%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.51 1.41 1.70 2.69 1.73 1.38 1.12 -
P/RPS 4.78 1.09 1.71 4.46 3.85 0.74 0.90 203.48%
P/EPS 37.10 9.23 16.80 35.54 32.58 7.45 11.76 114.65%
EY 2.70 10.83 5.95 2.81 3.07 13.43 8.50 -53.34%
DY 0.00 0.06 0.05 0.00 0.00 0.06 0.00 -
P/NAPS 1.04 1.01 1.27 1.64 1.04 0.81 0.69 31.36%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 20/08/04 20/05/04 25/02/04 21/11/03 27/08/03 28/05/03 -
Price 1.58 1.60 1.45 1.84 2.50 1.88 1.35 -
P/RPS 5.00 1.23 1.46 3.05 5.56 1.00 1.08 177.00%
P/EPS 38.82 10.48 14.33 24.31 47.08 10.15 14.18 95.33%
EY 2.58 9.54 6.98 4.11 2.12 9.85 7.05 -48.74%
DY 0.00 0.05 0.06 0.00 0.00 0.04 0.00 -
P/NAPS 1.09 1.14 1.08 1.12 1.51 1.10 0.83 19.86%

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