[HUNZPTY] QoQ Cumulative Quarter Result on 31-Mar-2011 [#3]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
19-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 24.9%
YoY- 53.31%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 54,060 27,292 211,419 194,436 128,244 64,526 248,191 -63.69%
PBT 19,957 10,291 78,288 67,347 52,193 38,951 69,122 -56.21%
Tax -5,158 -2,611 -14,932 -11,546 -7,587 -4,314 -18,279 -56.87%
NP 14,799 7,680 63,356 55,801 44,606 34,637 50,843 -55.98%
-
NP to SH 14,403 7,476 63,682 55,851 44,716 34,694 50,925 -56.81%
-
Tax Rate 25.85% 25.37% 19.07% 17.14% 14.54% 11.08% 26.44% -
Total Cost 39,261 19,612 148,063 138,635 83,638 29,889 197,348 -65.82%
-
Net Worth 449,862 457,905 459,301 455,695 446,594 445,230 347,985 18.61%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - 15,247 4,707 - - 12,929 -
Div Payout % - - 23.94% 8.43% - - 25.39% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 449,862 457,905 459,301 455,695 446,594 445,230 347,985 18.61%
NOSH 185,128 186,900 188,238 188,304 188,436 188,656 159,626 10.35%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 27.38% 28.14% 29.97% 28.70% 34.78% 53.68% 20.49% -
ROE 3.20% 1.63% 13.86% 12.26% 10.01% 7.79% 14.63% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 29.20 14.60 112.31 103.26 68.06 34.20 155.48 -67.10%
EPS 7.78 4.00 33.83 29.66 23.73 18.39 31.85 -60.82%
DPS 0.00 0.00 8.10 2.50 0.00 0.00 8.10 -
NAPS 2.43 2.45 2.44 2.42 2.37 2.36 2.18 7.48%
Adjusted Per Share Value based on latest NOSH - 188,091
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 24.01 12.12 93.88 86.34 56.95 28.65 110.21 -63.69%
EPS 6.40 3.32 28.28 24.80 19.86 15.41 22.61 -56.78%
DPS 0.00 0.00 6.77 2.09 0.00 0.00 5.74 -
NAPS 1.9976 2.0333 2.0395 2.0235 1.9831 1.977 1.5452 18.61%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.43 1.45 1.59 1.58 1.66 1.41 1.29 -
P/RPS 4.90 9.93 1.42 1.53 2.44 4.12 0.83 225.59%
P/EPS 18.38 36.25 4.70 5.33 7.00 7.67 4.04 173.80%
EY 5.44 2.76 21.28 18.77 14.30 13.04 24.73 -63.45%
DY 0.00 0.00 5.09 1.58 0.00 0.00 6.28 -
P/NAPS 0.59 0.59 0.65 0.65 0.70 0.60 0.59 0.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 23/11/11 25/08/11 19/05/11 16/02/11 22/10/10 17/08/10 -
Price 1.57 1.50 1.49 1.61 1.66 1.51 1.40 -
P/RPS 5.38 10.27 1.33 1.56 2.44 4.41 0.90 228.30%
P/EPS 20.18 37.50 4.40 5.43 7.00 8.21 4.39 175.69%
EY 4.96 2.67 22.71 18.42 14.30 12.18 22.79 -63.71%
DY 0.00 0.00 5.44 1.55 0.00 0.00 5.79 -
P/NAPS 0.65 0.61 0.61 0.67 0.70 0.64 0.64 1.03%

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