[HUNZPTY] QoQ Cumulative Quarter Result on 31-Dec-2013 [#2]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 514.88%
YoY- -24.14%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 53,003 132,850 101,999 64,306 31,311 112,106 79,295 -23.53%
PBT 14,043 68,306 19,420 16,784 4,663 176,897 21,495 -24.68%
Tax -3,385 -21,198 -5,935 -5,514 -2,073 -3,389 -5,481 -27.45%
NP 10,658 47,108 13,485 11,270 2,590 173,508 16,014 -23.75%
-
NP to SH 7,628 40,050 9,013 8,842 1,438 166,034 13,185 -30.54%
-
Tax Rate 24.10% 31.03% 30.56% 32.85% 44.46% 1.92% 25.50% -
Total Cost 42,345 85,742 88,514 53,036 28,721 -61,402 63,281 -23.47%
-
Net Worth 785,502 733,092 687,611 647,684 711,227 696,265 545,898 27.42%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - 10,882 10,153 - -
Div Payout % - - - - 756.76% 6.12% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 785,502 733,092 687,611 647,684 711,227 696,265 545,898 27.42%
NOSH 227,023 216,251 211,572 200,521 194,324 181,319 181,361 16.13%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 20.11% 35.46% 13.22% 17.53% 8.27% 154.77% 20.20% -
ROE 0.97% 5.46% 1.31% 1.37% 0.20% 23.85% 2.42% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 23.35 61.43 48.21 32.07 16.11 61.83 43.72 -34.14%
EPS 3.36 18.52 4.26 4.41 0.74 91.57 7.27 -40.19%
DPS 0.00 0.00 0.00 0.00 5.60 5.60 0.00 -
NAPS 3.46 3.39 3.25 3.23 3.66 3.84 3.01 9.72%
Adjusted Per Share Value based on latest NOSH - 209,180
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 23.54 58.99 45.29 28.55 13.90 49.78 35.21 -23.52%
EPS 3.39 17.78 4.00 3.93 0.64 73.73 5.85 -30.46%
DPS 0.00 0.00 0.00 0.00 4.83 4.51 0.00 -
NAPS 3.488 3.2553 3.0533 2.876 3.1582 3.0917 2.424 27.42%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.95 1.95 1.93 2.10 2.27 2.07 1.54 -
P/RPS 8.35 3.17 4.00 6.55 14.09 3.35 3.52 77.77%
P/EPS 58.04 10.53 45.31 47.62 306.76 2.26 21.18 95.70%
EY 1.72 9.50 2.21 2.10 0.33 44.24 4.72 -48.95%
DY 0.00 0.00 0.00 0.00 2.47 2.71 0.00 -
P/NAPS 0.56 0.58 0.59 0.65 0.62 0.54 0.51 6.42%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 27/08/14 28/05/14 24/02/14 29/11/13 28/08/13 30/05/13 -
Price 1.92 1.97 1.95 2.00 2.31 2.01 2.32 -
P/RPS 8.22 3.21 4.04 6.24 14.34 3.25 5.31 33.78%
P/EPS 57.14 10.64 45.77 45.36 312.16 2.20 31.91 47.40%
EY 1.75 9.40 2.18 2.20 0.32 45.56 3.13 -32.10%
DY 0.00 0.00 0.00 0.00 2.42 2.79 0.00 -
P/NAPS 0.55 0.58 0.60 0.62 0.63 0.52 0.77 -20.07%

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