[HUNZPTY] QoQ Cumulative Quarter Result on 31-Mar-2006 [#3]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
08-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 19.67%
YoY- 2.05%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 75,634 36,354 116,635 72,361 57,111 26,007 112,259 -23.09%
PBT 24,174 10,849 34,806 19,023 15,778 7,048 34,903 -21.66%
Tax -7,000 -3,137 -9,857 -5,560 -4,530 -2,064 -12,271 -31.14%
NP 17,174 7,712 24,949 13,463 11,248 4,984 22,632 -16.76%
-
NP to SH 15,642 7,235 19,779 10,859 9,074 4,284 16,363 -2.95%
-
Tax Rate 28.96% 28.92% 28.32% 29.23% 28.71% 29.28% 35.16% -
Total Cost 58,460 28,642 91,686 58,898 45,863 21,023 89,627 -24.73%
-
Net Worth 201,208 198,763 193,688 183,644 203,422 178,690 166,366 13.47%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - 8,545 - - - 7,947 -
Div Payout % - - 43.20% - - - 48.57% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 201,208 198,763 193,688 183,644 203,422 178,690 166,366 13.47%
NOSH 113,677 113,579 113,934 114,065 114,282 114,545 105,966 4.78%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 22.71% 21.21% 21.39% 18.61% 19.69% 19.16% 20.16% -
ROE 7.77% 3.64% 10.21% 5.91% 4.46% 2.40% 9.84% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 66.53 32.01 102.37 63.44 49.97 22.70 105.94 -26.60%
EPS 13.76 6.37 17.36 9.52 7.94 3.74 15.37 -7.09%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 7.50 -
NAPS 1.77 1.75 1.70 1.61 1.78 1.56 1.57 8.29%
Adjusted Per Share Value based on latest NOSH - 112,974
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 33.58 16.14 51.79 32.13 25.36 11.55 49.85 -23.10%
EPS 6.95 3.21 8.78 4.82 4.03 1.90 7.27 -2.94%
DPS 0.00 0.00 3.79 0.00 0.00 0.00 3.53 -
NAPS 0.8935 0.8826 0.8601 0.8155 0.9033 0.7935 0.7387 13.48%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.90 1.55 1.18 1.16 1.24 1.28 1.32 -
P/RPS 2.86 4.84 1.15 1.83 2.48 5.64 1.25 73.37%
P/EPS 13.81 24.33 6.80 12.18 15.62 34.22 8.55 37.54%
EY 7.24 4.11 14.71 8.21 6.40 2.92 11.70 -27.32%
DY 0.00 0.00 6.36 0.00 0.00 0.00 5.68 -
P/NAPS 1.07 0.89 0.69 0.72 0.70 0.82 0.84 17.45%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 06/02/07 21/11/06 29/08/06 08/06/06 20/03/06 21/11/05 26/08/05 -
Price 2.18 1.72 1.46 1.15 1.20 1.25 1.33 -
P/RPS 3.28 5.37 1.43 1.81 2.40 5.51 1.26 88.90%
P/EPS 15.84 27.00 8.41 12.08 15.11 33.42 8.61 49.97%
EY 6.31 3.70 11.89 8.28 6.62 2.99 11.61 -33.32%
DY 0.00 0.00 5.14 0.00 0.00 0.00 5.64 -
P/NAPS 1.23 0.98 0.86 0.71 0.67 0.80 0.85 27.84%

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