[HUNZPTY] QoQ Cumulative Quarter Result on 31-Dec-2004 [#2]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 59.74%
YoY- 23.33%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 26,007 112,259 85,613 58,163 33,666 117,297 66,461 -46.47%
PBT 7,048 34,903 20,749 13,288 8,436 27,022 13,397 -34.80%
Tax -2,064 -12,271 -10,108 -6,357 -4,097 -13,216 -6,641 -54.08%
NP 4,984 22,632 10,641 6,931 4,339 13,806 6,756 -18.34%
-
NP to SH 4,284 16,363 10,641 6,931 4,339 13,806 6,756 -26.17%
-
Tax Rate 29.28% 35.16% 48.72% 47.84% 48.57% 48.91% 49.57% -
Total Cost 21,023 89,627 74,972 51,232 29,327 103,491 59,705 -50.10%
-
Net Worth 178,690 166,366 148,890 147,335 154,583 126,593 89,530 58.45%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 7,947 - - - 72 53 -
Div Payout % - 48.57% - - - 0.52% 0.79% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 178,690 166,366 148,890 147,335 154,583 126,593 89,530 58.45%
NOSH 114,545 105,966 104,119 103,757 106,609 90,424 66,758 43.27%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 19.16% 20.16% 12.43% 11.92% 12.89% 11.77% 10.17% -
ROE 2.40% 9.84% 7.15% 4.70% 2.81% 10.91% 7.55% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 22.70 105.94 82.23 56.06 31.58 129.72 99.55 -62.64%
EPS 3.74 15.37 10.22 6.68 4.07 15.13 10.12 -48.47%
DPS 0.00 7.50 0.00 0.00 0.00 0.08 0.08 -
NAPS 1.56 1.57 1.43 1.42 1.45 1.40 1.3411 10.59%
Adjusted Per Share Value based on latest NOSH - 103,680
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 11.55 49.85 38.02 25.83 14.95 52.09 29.51 -46.46%
EPS 1.90 7.27 4.73 3.08 1.93 6.13 3.00 -26.23%
DPS 0.00 3.53 0.00 0.00 0.00 0.03 0.02 -
NAPS 0.7935 0.7387 0.6611 0.6542 0.6864 0.5621 0.3976 58.44%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.28 1.32 1.47 1.61 1.51 1.41 1.70 -
P/RPS 5.64 1.25 1.79 2.87 4.78 1.09 1.71 121.41%
P/EPS 34.22 8.55 14.38 24.10 37.10 9.23 16.80 60.61%
EY 2.92 11.70 6.95 4.15 2.70 10.83 5.95 -37.75%
DY 0.00 5.68 0.00 0.00 0.00 0.06 0.05 -
P/NAPS 0.82 0.84 1.03 1.13 1.04 1.01 1.27 -25.27%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 21/11/05 26/08/05 24/05/05 25/02/05 26/11/04 20/08/04 20/05/04 -
Price 1.25 1.33 1.35 1.49 1.58 1.60 1.45 -
P/RPS 5.51 1.26 1.64 2.66 5.00 1.23 1.46 142.20%
P/EPS 33.42 8.61 13.21 22.31 38.82 10.48 14.33 75.77%
EY 2.99 11.61 7.57 4.48 2.58 9.54 6.98 -43.14%
DY 0.00 5.64 0.00 0.00 0.00 0.05 0.06 -
P/NAPS 0.80 0.85 0.94 1.05 1.09 1.14 1.08 -18.11%

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