[HUNZPTY] QoQ Cumulative Quarter Result on 31-Dec-2010 [#2]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
16-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 28.89%
YoY- 73.96%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 27,292 211,419 194,436 128,244 64,526 248,191 174,801 -70.97%
PBT 10,291 78,288 67,347 52,193 38,951 69,122 48,860 -64.56%
Tax -2,611 -14,932 -11,546 -7,587 -4,314 -18,279 -12,427 -64.62%
NP 7,680 63,356 55,801 44,606 34,637 50,843 36,433 -64.54%
-
NP to SH 7,476 63,682 55,851 44,716 34,694 50,925 36,430 -65.17%
-
Tax Rate 25.37% 19.07% 17.14% 14.54% 11.08% 26.44% 25.43% -
Total Cost 19,612 148,063 138,635 83,638 29,889 197,348 138,368 -72.78%
-
Net Worth 457,905 459,301 455,695 446,594 445,230 347,985 318,369 27.38%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 15,247 4,707 - - 12,929 3,754 -
Div Payout % - 23.94% 8.43% - - 25.39% 10.31% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 457,905 459,301 455,695 446,594 445,230 347,985 318,369 27.38%
NOSH 186,900 188,238 188,304 188,436 188,656 159,626 150,174 15.68%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 28.14% 29.97% 28.70% 34.78% 53.68% 20.49% 20.84% -
ROE 1.63% 13.86% 12.26% 10.01% 7.79% 14.63% 11.44% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 14.60 112.31 103.26 68.06 34.20 155.48 116.40 -74.91%
EPS 4.00 33.83 29.66 23.73 18.39 31.85 24.25 -69.89%
DPS 0.00 8.10 2.50 0.00 0.00 8.10 2.50 -
NAPS 2.45 2.44 2.42 2.37 2.36 2.18 2.12 10.11%
Adjusted Per Share Value based on latest NOSH - 188,383
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 12.12 93.88 86.34 56.95 28.65 110.21 77.62 -70.97%
EPS 3.32 28.28 24.80 19.86 15.41 22.61 16.18 -65.17%
DPS 0.00 6.77 2.09 0.00 0.00 5.74 1.67 -
NAPS 2.0333 2.0395 2.0235 1.9831 1.977 1.5452 1.4137 27.38%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.45 1.59 1.58 1.66 1.41 1.29 1.22 -
P/RPS 9.93 1.42 1.53 2.44 4.12 0.83 1.05 346.59%
P/EPS 36.25 4.70 5.33 7.00 7.67 4.04 5.03 272.65%
EY 2.76 21.28 18.77 14.30 13.04 24.73 19.88 -73.15%
DY 0.00 5.09 1.58 0.00 0.00 6.28 2.05 -
P/NAPS 0.59 0.65 0.65 0.70 0.60 0.59 0.58 1.14%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 25/08/11 19/05/11 16/02/11 22/10/10 17/08/10 03/05/10 -
Price 1.50 1.49 1.61 1.66 1.51 1.40 1.22 -
P/RPS 10.27 1.33 1.56 2.44 4.41 0.90 1.05 356.72%
P/EPS 37.50 4.40 5.43 7.00 8.21 4.39 5.03 281.16%
EY 2.67 22.71 18.42 14.30 12.18 22.79 19.88 -73.74%
DY 0.00 5.44 1.55 0.00 0.00 5.79 2.05 -
P/NAPS 0.61 0.61 0.67 0.70 0.64 0.64 0.58 3.41%

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