[HUNZPTY] QoQ Cumulative Quarter Result on 31-Mar-2007 [#3]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
07-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 48.98%
YoY- 114.61%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 137,794 67,728 186,734 120,301 75,634 36,354 116,635 11.72%
PBT 40,035 17,531 57,501 35,625 24,174 10,849 34,806 9.75%
Tax -10,848 -5,071 -15,232 -10,015 -7,000 -3,137 -9,857 6.57%
NP 29,187 12,460 42,269 25,610 17,174 7,712 24,949 10.99%
-
NP to SH 28,642 12,065 39,244 23,304 15,642 7,235 19,779 27.91%
-
Tax Rate 27.10% 28.93% 26.49% 28.11% 28.96% 28.92% 28.32% -
Total Cost 108,607 55,268 144,465 94,691 58,460 28,642 91,686 11.91%
-
Net Worth 281,547 267,810 221,399 208,030 201,208 198,763 193,688 28.23%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - 14,642 56 - - 8,545 -
Div Payout % - - 37.31% 0.24% - - 43.20% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 281,547 267,810 221,399 208,030 201,208 198,763 193,688 28.23%
NOSH 135,359 135,257 117,142 113,678 113,677 113,579 113,934 12.13%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 21.18% 18.40% 22.64% 21.29% 22.71% 21.21% 21.39% -
ROE 10.17% 4.51% 17.73% 11.20% 7.77% 3.64% 10.21% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 101.80 50.07 159.41 105.83 66.53 32.01 102.37 -0.37%
EPS 21.16 8.92 33.49 20.50 13.76 6.37 17.36 14.06%
DPS 0.00 0.00 12.50 0.05 0.00 0.00 7.50 -
NAPS 2.08 1.98 1.89 1.83 1.77 1.75 1.70 14.35%
Adjusted Per Share Value based on latest NOSH - 113,679
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 61.19 30.07 82.92 53.42 33.58 16.14 51.79 11.72%
EPS 12.72 5.36 17.43 10.35 6.95 3.21 8.78 27.94%
DPS 0.00 0.00 6.50 0.03 0.00 0.00 3.79 -
NAPS 1.2502 1.1892 0.9831 0.9238 0.8935 0.8826 0.8601 28.23%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.71 2.66 3.24 2.19 1.90 1.55 1.18 -
P/RPS 2.66 5.31 2.03 2.07 2.86 4.84 1.15 74.63%
P/EPS 12.81 29.82 9.67 10.68 13.81 24.33 6.80 52.35%
EY 7.81 3.35 10.34 9.36 7.24 4.11 14.71 -34.35%
DY 0.00 0.00 3.86 0.02 0.00 0.00 6.36 -
P/NAPS 1.30 1.34 1.71 1.20 1.07 0.89 0.69 52.36%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 20/02/08 13/11/07 17/08/07 07/05/07 06/02/07 21/11/06 29/08/06 -
Price 2.51 2.69 2.60 3.10 2.18 1.72 1.46 -
P/RPS 2.47 5.37 1.63 2.93 3.28 5.37 1.43 43.81%
P/EPS 11.86 30.16 7.76 15.12 15.84 27.00 8.41 25.67%
EY 8.43 3.32 12.89 6.61 6.31 3.70 11.89 -20.43%
DY 0.00 0.00 4.81 0.02 0.00 0.00 5.14 -
P/NAPS 1.21 1.36 1.38 1.69 1.23 0.98 0.86 25.48%

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