[HUNZPTY] QoQ Cumulative Quarter Result on 31-Dec-2011 [#2]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 92.66%
YoY- -67.79%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 27,016 124,354 96,627 54,060 27,292 211,419 194,436 -73.07%
PBT 10,101 114,074 37,502 19,957 10,291 78,288 67,347 -71.67%
Tax -3,307 -11,532 -9,535 -5,158 -2,611 -14,932 -11,546 -56.44%
NP 6,794 102,542 27,967 14,799 7,680 63,356 55,801 -75.34%
-
NP to SH 6,006 101,671 27,545 14,403 7,476 63,682 55,851 -77.29%
-
Tax Rate 32.74% 10.11% 25.43% 25.85% 25.37% 19.07% 17.14% -
Total Cost 20,222 21,812 68,660 39,261 19,612 148,063 138,635 -72.19%
-
Net Worth 547,979 548,927 458,776 449,862 457,905 459,301 455,695 13.04%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 10,280 - - - 15,247 4,707 -
Div Payout % - 10.11% - - - 23.94% 8.43% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 547,979 548,927 458,776 449,862 457,905 459,301 455,695 13.04%
NOSH 181,450 183,587 184,247 185,128 186,900 188,238 188,304 -2.43%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 25.15% 82.46% 28.94% 27.38% 28.14% 29.97% 28.70% -
ROE 1.10% 18.52% 6.00% 3.20% 1.63% 13.86% 12.26% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 14.89 67.74 52.44 29.20 14.60 112.31 103.26 -72.40%
EPS 3.31 55.38 14.95 7.78 4.00 33.83 29.66 -76.72%
DPS 0.00 5.60 0.00 0.00 0.00 8.10 2.50 -
NAPS 3.02 2.99 2.49 2.43 2.45 2.44 2.42 15.86%
Adjusted Per Share Value based on latest NOSH - 183,253
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 12.00 55.22 42.91 24.01 12.12 93.88 86.34 -73.07%
EPS 2.67 45.15 12.23 6.40 3.32 28.28 24.80 -77.27%
DPS 0.00 4.57 0.00 0.00 0.00 6.77 2.09 -
NAPS 2.4333 2.4375 2.0372 1.9976 2.0333 2.0395 2.0235 13.04%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.50 1.47 1.56 1.43 1.45 1.59 1.58 -
P/RPS 10.07 2.17 2.97 4.90 9.93 1.42 1.53 250.00%
P/EPS 45.32 2.65 10.43 18.38 36.25 4.70 5.33 314.96%
EY 2.21 37.67 9.58 5.44 2.76 21.28 18.77 -75.88%
DY 0.00 3.81 0.00 0.00 0.00 5.09 1.58 -
P/NAPS 0.50 0.49 0.63 0.59 0.59 0.65 0.65 -16.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 30/08/12 21/05/12 22/02/12 23/11/11 25/08/11 19/05/11 -
Price 1.54 1.54 1.45 1.57 1.50 1.49 1.61 -
P/RPS 10.34 2.27 2.76 5.38 10.27 1.33 1.56 251.64%
P/EPS 46.53 2.78 9.70 20.18 37.50 4.40 5.43 317.11%
EY 2.15 35.96 10.31 4.96 2.67 22.71 18.42 -76.02%
DY 0.00 3.64 0.00 0.00 0.00 5.44 1.55 -
P/NAPS 0.51 0.52 0.58 0.65 0.61 0.61 0.67 -16.59%

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