[HUNZPTY] QoQ Cumulative Quarter Result on 31-Dec-2008 [#2]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 120.35%
YoY- -56.79%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 57,109 91,383 68,330 49,824 25,211 245,275 191,860 -55.38%
PBT 17,393 39,125 26,194 17,208 7,528 68,341 53,474 -52.67%
Tax -4,570 -10,857 -7,454 -4,760 -2,143 -19,280 -14,583 -53.83%
NP 12,823 28,268 18,740 12,448 5,385 49,061 38,891 -52.24%
-
NP to SH 12,699 28,268 18,163 12,377 5,617 48,424 38,302 -52.06%
-
Tax Rate 26.27% 27.75% 28.46% 27.66% 28.47% 28.21% 27.27% -
Total Cost 44,286 63,115 49,590 37,376 19,826 196,214 152,969 -56.20%
-
Net Worth 335,853 325,041 314,303 307,972 311,408 294,547 286,434 11.18%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 8,126 - - - 12,903 5,119 -
Div Payout % - 28.75% - - - 26.65% 13.37% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 335,853 325,041 314,303 307,972 311,408 294,547 286,434 11.18%
NOSH 144,143 145,107 144,840 145,269 145,518 140,260 138,374 2.75%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 22.45% 30.93% 27.43% 24.98% 21.36% 20.00% 20.27% -
ROE 3.78% 8.70% 5.78% 4.02% 1.80% 16.44% 13.37% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 39.62 62.98 47.18 34.30 17.32 174.87 138.65 -56.58%
EPS 8.72 19.02 12.54 8.52 3.86 34.56 27.68 -53.66%
DPS 0.00 5.60 0.00 0.00 0.00 9.20 3.70 -
NAPS 2.33 2.24 2.17 2.12 2.14 2.10 2.07 8.19%
Adjusted Per Share Value based on latest NOSH - 144,753
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 25.36 40.58 30.34 22.12 11.19 108.91 85.19 -55.38%
EPS 5.64 12.55 8.07 5.50 2.49 21.50 17.01 -52.06%
DPS 0.00 3.61 0.00 0.00 0.00 5.73 2.27 -
NAPS 1.4913 1.4433 1.3957 1.3675 1.3828 1.3079 1.2719 11.18%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.47 1.45 1.26 1.27 1.40 1.70 2.14 -
P/RPS 3.71 2.30 2.67 3.70 8.08 0.97 1.54 79.61%
P/EPS 16.69 7.44 10.05 14.91 36.27 4.92 7.73 66.97%
EY 5.99 13.43 9.95 6.71 2.76 20.31 12.93 -40.10%
DY 0.00 3.86 0.00 0.00 0.00 5.41 1.73 -
P/NAPS 0.63 0.65 0.58 0.60 0.65 0.81 1.03 -27.92%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 24/08/09 20/05/09 25/02/09 26/11/08 20/08/08 26/05/08 -
Price 1.41 1.43 1.42 1.27 1.29 1.40 1.84 -
P/RPS 3.56 2.27 3.01 3.70 7.45 0.80 1.33 92.66%
P/EPS 16.00 7.34 11.32 14.91 33.42 4.06 6.65 79.45%
EY 6.25 13.62 8.83 6.71 2.99 24.66 15.04 -44.28%
DY 0.00 3.92 0.00 0.00 0.00 6.57 2.01 -
P/NAPS 0.61 0.64 0.65 0.60 0.60 0.67 0.89 -22.24%

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