[HUNZPTY] QoQ Cumulative Quarter Result on 31-Mar-2003 [#3]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 46.86%
YoY- 174.28%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 44,784 26,921 112,533 75,084 40,213 15,398 56,295 -14.10%
PBT 8,991 5,823 22,598 12,589 8,239 2,632 12,322 -18.90%
Tax -4,389 -2,641 -11,456 -6,851 -4,332 -1,275 -5,287 -11.64%
NP 4,602 3,182 11,142 5,738 3,907 1,357 7,035 -24.58%
-
NP to SH 5,620 3,182 11,142 5,738 3,907 1,357 7,035 -13.86%
-
Tax Rate 48.82% 45.35% 50.69% 54.42% 52.58% 48.44% 42.91% -
Total Cost 40,182 23,739 101,391 69,346 36,306 14,041 49,260 -12.66%
-
Net Worth 121,576 99,259 102,527 98,245 96,529 97,824 96,920 16.26%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - 48 - - - 3,235 -
Div Payout % - - 0.43% - - - 46.00% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 121,576 99,259 102,527 98,245 96,529 97,824 96,920 16.26%
NOSH 74,240 59,924 60,140 60,273 60,293 60,311 59,923 15.30%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 10.28% 11.82% 9.90% 7.64% 9.72% 8.81% 12.50% -
ROE 4.62% 3.21% 10.87% 5.84% 4.05% 1.39% 7.26% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 60.32 44.92 187.12 124.57 66.70 25.53 93.95 -25.51%
EPS 7.57 5.31 18.60 9.52 6.48 2.25 11.74 -25.30%
DPS 0.00 0.00 0.08 0.00 0.00 0.00 5.40 -
NAPS 1.6376 1.6564 1.7048 1.63 1.601 1.622 1.6174 0.82%
Adjusted Per Share Value based on latest NOSH - 60,230
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 19.89 11.95 49.97 33.34 17.86 6.84 25.00 -14.10%
EPS 2.50 1.41 4.95 2.55 1.73 0.60 3.12 -13.69%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 1.44 -
NAPS 0.5399 0.4408 0.4553 0.4363 0.4286 0.4344 0.4304 16.26%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.69 1.73 1.38 1.12 1.19 1.39 1.68 -
P/RPS 4.46 3.85 0.74 0.90 1.78 5.44 1.79 83.48%
P/EPS 35.54 32.58 7.45 11.76 18.36 61.78 14.31 83.09%
EY 2.81 3.07 13.43 8.50 5.45 1.62 6.99 -45.44%
DY 0.00 0.00 0.06 0.00 0.00 0.00 3.21 -
P/NAPS 1.64 1.04 0.81 0.69 0.74 0.86 1.04 35.36%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 21/11/03 27/08/03 28/05/03 27/02/03 28/11/02 30/08/02 -
Price 1.84 2.50 1.88 1.35 1.07 1.20 1.49 -
P/RPS 3.05 5.56 1.00 1.08 1.60 4.70 1.59 54.20%
P/EPS 24.31 47.08 10.15 14.18 16.51 53.33 12.69 54.06%
EY 4.11 2.12 9.85 7.05 6.06 1.87 7.88 -35.12%
DY 0.00 0.00 0.04 0.00 0.00 0.00 3.62 -
P/NAPS 1.12 1.51 1.10 0.83 0.67 0.74 0.92 13.97%

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