[HUNZPTY] QoQ Cumulative Quarter Result on 31-Mar-2009 [#3]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 46.75%
YoY- -52.58%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 116,415 57,109 91,383 68,330 49,824 25,211 245,275 -39.07%
PBT 34,865 17,393 39,125 26,194 17,208 7,528 68,341 -36.07%
Tax -9,097 -4,570 -10,857 -7,454 -4,760 -2,143 -19,280 -39.30%
NP 25,768 12,823 28,268 18,740 12,448 5,385 49,061 -34.82%
-
NP to SH 25,705 12,699 28,268 18,163 12,377 5,617 48,424 -34.36%
-
Tax Rate 26.09% 26.27% 27.75% 28.46% 27.66% 28.47% 28.21% -
Total Cost 90,647 44,286 63,115 49,590 37,376 19,826 196,214 -40.15%
-
Net Worth 343,704 335,853 325,041 314,303 307,972 311,408 294,547 10.80%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 8,126 - - - 12,903 -
Div Payout % - - 28.75% - - - 26.65% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 343,704 335,853 325,041 314,303 307,972 311,408 294,547 10.80%
NOSH 145,637 144,143 145,107 144,840 145,269 145,518 140,260 2.53%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 22.13% 22.45% 30.93% 27.43% 24.98% 21.36% 20.00% -
ROE 7.48% 3.78% 8.70% 5.78% 4.02% 1.80% 16.44% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 79.93 39.62 62.98 47.18 34.30 17.32 174.87 -40.57%
EPS 17.65 8.72 19.02 12.54 8.52 3.86 34.56 -36.02%
DPS 0.00 0.00 5.60 0.00 0.00 0.00 9.20 -
NAPS 2.36 2.33 2.24 2.17 2.12 2.14 2.10 8.06%
Adjusted Per Share Value based on latest NOSH - 144,289
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 51.69 25.36 40.58 30.34 22.12 11.19 108.91 -39.07%
EPS 11.41 5.64 12.55 8.07 5.50 2.49 21.50 -34.37%
DPS 0.00 0.00 3.61 0.00 0.00 0.00 5.73 -
NAPS 1.5262 1.4913 1.4433 1.3957 1.3675 1.3828 1.3079 10.80%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.52 1.47 1.45 1.26 1.27 1.40 1.70 -
P/RPS 1.90 3.71 2.30 2.67 3.70 8.08 0.97 56.35%
P/EPS 8.61 16.69 7.44 10.05 14.91 36.27 4.92 45.07%
EY 11.61 5.99 13.43 9.95 6.71 2.76 20.31 -31.05%
DY 0.00 0.00 3.86 0.00 0.00 0.00 5.41 -
P/NAPS 0.64 0.63 0.65 0.58 0.60 0.65 0.81 -14.49%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 02/02/10 25/11/09 24/08/09 20/05/09 25/02/09 26/11/08 20/08/08 -
Price 1.28 1.41 1.43 1.42 1.27 1.29 1.40 -
P/RPS 1.60 3.56 2.27 3.01 3.70 7.45 0.80 58.53%
P/EPS 7.25 16.00 7.34 11.32 14.91 33.42 4.06 47.03%
EY 13.79 6.25 13.62 8.83 6.71 2.99 24.66 -32.05%
DY 0.00 0.00 3.92 0.00 0.00 0.00 6.57 -
P/NAPS 0.54 0.61 0.64 0.65 0.60 0.60 0.67 -13.36%

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