[HUNZPTY] QoQ Cumulative Quarter Result on 31-Dec-2007 [#2]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
20-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 137.4%
YoY- 83.11%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 25,211 245,275 191,860 137,794 67,728 186,734 120,301 -64.61%
PBT 7,528 68,341 53,474 40,035 17,531 57,501 35,625 -64.42%
Tax -2,143 -19,280 -14,583 -10,848 -5,071 -15,232 -10,015 -64.12%
NP 5,385 49,061 38,891 29,187 12,460 42,269 25,610 -64.53%
-
NP to SH 5,617 48,424 38,302 28,642 12,065 39,244 23,304 -61.16%
-
Tax Rate 28.47% 28.21% 27.27% 27.10% 28.93% 26.49% 28.11% -
Total Cost 19,826 196,214 152,969 108,607 55,268 144,465 94,691 -64.63%
-
Net Worth 311,408 294,547 286,434 281,547 267,810 221,399 208,030 30.76%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 12,903 5,119 - - 14,642 56 -
Div Payout % - 26.65% 13.37% - - 37.31% 0.24% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 311,408 294,547 286,434 281,547 267,810 221,399 208,030 30.76%
NOSH 145,518 140,260 138,374 135,359 135,257 117,142 113,678 17.84%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 21.36% 20.00% 20.27% 21.18% 18.40% 22.64% 21.29% -
ROE 1.80% 16.44% 13.37% 10.17% 4.51% 17.73% 11.20% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 17.32 174.87 138.65 101.80 50.07 159.41 105.83 -69.98%
EPS 3.86 34.56 27.68 21.16 8.92 33.49 20.50 -67.04%
DPS 0.00 9.20 3.70 0.00 0.00 12.50 0.05 -
NAPS 2.14 2.10 2.07 2.08 1.98 1.89 1.83 10.96%
Adjusted Per Share Value based on latest NOSH - 136,548
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 11.19 108.91 85.19 61.19 30.07 82.92 53.42 -64.62%
EPS 2.49 21.50 17.01 12.72 5.36 17.43 10.35 -61.21%
DPS 0.00 5.73 2.27 0.00 0.00 6.50 0.03 -
NAPS 1.3828 1.3079 1.2719 1.2502 1.1892 0.9831 0.9238 30.75%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.40 1.70 2.14 2.71 2.66 3.24 2.19 -
P/RPS 8.08 0.97 1.54 2.66 5.31 2.03 2.07 147.29%
P/EPS 36.27 4.92 7.73 12.81 29.82 9.67 10.68 125.43%
EY 2.76 20.31 12.93 7.81 3.35 10.34 9.36 -55.59%
DY 0.00 5.41 1.73 0.00 0.00 3.86 0.02 -
P/NAPS 0.65 0.81 1.03 1.30 1.34 1.71 1.20 -33.47%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 20/08/08 26/05/08 20/02/08 13/11/07 17/08/07 07/05/07 -
Price 1.29 1.40 1.84 2.51 2.69 2.60 3.10 -
P/RPS 7.45 0.80 1.33 2.47 5.37 1.63 2.93 85.97%
P/EPS 33.42 4.06 6.65 11.86 30.16 7.76 15.12 69.43%
EY 2.99 24.66 15.04 8.43 3.32 12.89 6.61 -40.98%
DY 0.00 6.57 2.01 0.00 0.00 4.81 0.02 -
P/NAPS 0.60 0.67 0.89 1.21 1.36 1.38 1.69 -49.76%

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