[HUNZPTY] QoQ Cumulative Quarter Result on 31-Dec-2005 [#2]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
20-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 111.81%
YoY- 30.92%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 36,354 116,635 72,361 57,111 26,007 112,259 85,613 -43.47%
PBT 10,849 34,806 19,023 15,778 7,048 34,903 20,749 -35.07%
Tax -3,137 -9,857 -5,560 -4,530 -2,064 -12,271 -10,108 -54.12%
NP 7,712 24,949 13,463 11,248 4,984 22,632 10,641 -19.29%
-
NP to SH 7,235 19,779 10,859 9,074 4,284 16,363 10,641 -22.65%
-
Tax Rate 28.92% 28.32% 29.23% 28.71% 29.28% 35.16% 48.72% -
Total Cost 28,642 91,686 58,898 45,863 21,023 89,627 74,972 -47.31%
-
Net Worth 198,763 193,688 183,644 203,422 178,690 166,366 148,890 21.21%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 8,545 - - - 7,947 - -
Div Payout % - 43.20% - - - 48.57% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 198,763 193,688 183,644 203,422 178,690 166,366 148,890 21.21%
NOSH 113,579 113,934 114,065 114,282 114,545 105,966 104,119 5.96%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 21.21% 21.39% 18.61% 19.69% 19.16% 20.16% 12.43% -
ROE 3.64% 10.21% 5.91% 4.46% 2.40% 9.84% 7.15% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 32.01 102.37 63.44 49.97 22.70 105.94 82.23 -46.65%
EPS 6.37 17.36 9.52 7.94 3.74 15.37 10.22 -27.01%
DPS 0.00 7.50 0.00 0.00 0.00 7.50 0.00 -
NAPS 1.75 1.70 1.61 1.78 1.56 1.57 1.43 14.39%
Adjusted Per Share Value based on latest NOSH - 114,047
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 16.14 51.79 32.13 25.36 11.55 49.85 38.02 -43.48%
EPS 3.21 8.78 4.82 4.03 1.90 7.27 4.73 -22.75%
DPS 0.00 3.79 0.00 0.00 0.00 3.53 0.00 -
NAPS 0.8826 0.8601 0.8155 0.9033 0.7935 0.7387 0.6611 21.22%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.55 1.18 1.16 1.24 1.28 1.32 1.47 -
P/RPS 4.84 1.15 1.83 2.48 5.64 1.25 1.79 93.96%
P/EPS 24.33 6.80 12.18 15.62 34.22 8.55 14.38 41.94%
EY 4.11 14.71 8.21 6.40 2.92 11.70 6.95 -29.52%
DY 0.00 6.36 0.00 0.00 0.00 5.68 0.00 -
P/NAPS 0.89 0.69 0.72 0.70 0.82 0.84 1.03 -9.27%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 21/11/06 29/08/06 08/06/06 20/03/06 21/11/05 26/08/05 24/05/05 -
Price 1.72 1.46 1.15 1.20 1.25 1.33 1.35 -
P/RPS 5.37 1.43 1.81 2.40 5.51 1.26 1.64 120.34%
P/EPS 27.00 8.41 12.08 15.11 33.42 8.61 13.21 60.98%
EY 3.70 11.89 8.28 6.62 2.99 11.61 7.57 -37.92%
DY 0.00 5.14 0.00 0.00 0.00 5.64 0.00 -
P/NAPS 0.98 0.86 0.71 0.67 0.80 0.85 0.94 2.81%

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