[HUNZPTY] QoQ Cumulative Quarter Result on 31-Mar-2010 [#3]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
03-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 41.72%
YoY- 100.57%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 128,244 64,526 248,191 174,801 116,415 57,109 91,383 25.26%
PBT 52,193 38,951 69,122 48,860 34,865 17,393 39,125 21.11%
Tax -7,587 -4,314 -18,279 -12,427 -9,097 -4,570 -10,857 -21.20%
NP 44,606 34,637 50,843 36,433 25,768 12,823 28,268 35.42%
-
NP to SH 44,716 34,694 50,925 36,430 25,705 12,699 28,268 35.64%
-
Tax Rate 14.54% 11.08% 26.44% 25.43% 26.09% 26.27% 27.75% -
Total Cost 83,638 29,889 197,348 138,368 90,647 44,286 63,115 20.58%
-
Net Worth 446,594 445,230 347,985 318,369 343,704 335,853 325,041 23.51%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 12,929 3,754 - - 8,126 -
Div Payout % - - 25.39% 10.31% - - 28.75% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 446,594 445,230 347,985 318,369 343,704 335,853 325,041 23.51%
NOSH 188,436 188,656 159,626 150,174 145,637 144,143 145,107 18.97%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 34.78% 53.68% 20.49% 20.84% 22.13% 22.45% 30.93% -
ROE 10.01% 7.79% 14.63% 11.44% 7.48% 3.78% 8.70% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 68.06 34.20 155.48 116.40 79.93 39.62 62.98 5.29%
EPS 23.73 18.39 31.85 24.25 17.65 8.72 19.02 15.84%
DPS 0.00 0.00 8.10 2.50 0.00 0.00 5.60 -
NAPS 2.37 2.36 2.18 2.12 2.36 2.33 2.24 3.82%
Adjusted Per Share Value based on latest NOSH - 159,576
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 56.95 28.65 110.21 77.62 51.69 25.36 40.58 25.27%
EPS 19.86 15.41 22.61 16.18 11.41 5.64 12.55 35.68%
DPS 0.00 0.00 5.74 1.67 0.00 0.00 3.61 -
NAPS 1.9831 1.977 1.5452 1.4137 1.5262 1.4913 1.4433 23.52%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.66 1.41 1.29 1.22 1.52 1.47 1.45 -
P/RPS 2.44 4.12 0.83 1.05 1.90 3.71 2.30 4.00%
P/EPS 7.00 7.67 4.04 5.03 8.61 16.69 7.44 -3.97%
EY 14.30 13.04 24.73 19.88 11.61 5.99 13.43 4.26%
DY 0.00 0.00 6.28 2.05 0.00 0.00 3.86 -
P/NAPS 0.70 0.60 0.59 0.58 0.64 0.63 0.65 5.05%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 16/02/11 22/10/10 17/08/10 03/05/10 02/02/10 25/11/09 24/08/09 -
Price 1.66 1.51 1.40 1.22 1.28 1.41 1.43 -
P/RPS 2.44 4.41 0.90 1.05 1.60 3.56 2.27 4.91%
P/EPS 7.00 8.21 4.39 5.03 7.25 16.00 7.34 -3.10%
EY 14.30 12.18 22.79 19.88 13.79 6.25 13.62 3.29%
DY 0.00 0.00 5.79 2.05 0.00 0.00 3.92 -
P/NAPS 0.70 0.64 0.64 0.58 0.54 0.61 0.64 6.13%

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