[HUNZPTY] QoQ Cumulative Quarter Result on 31-Mar-2012 [#3]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 91.24%
YoY- -50.68%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 57,733 27,016 124,354 96,627 54,060 27,292 211,419 -57.74%
PBT 17,723 10,101 114,074 37,502 19,957 10,291 78,288 -62.68%
Tax -4,085 -3,307 -11,532 -9,535 -5,158 -2,611 -14,932 -57.69%
NP 13,638 6,794 102,542 27,967 14,799 7,680 63,356 -63.91%
-
NP to SH 11,655 6,006 101,671 27,545 14,403 7,476 63,682 -67.59%
-
Tax Rate 23.05% 32.74% 10.11% 25.43% 25.85% 25.37% 19.07% -
Total Cost 44,095 20,222 21,812 68,660 39,261 19,612 148,063 -55.24%
-
Net Worth 543,779 547,979 548,927 458,776 449,862 457,905 459,301 11.85%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - 10,280 - - - 15,247 -
Div Payout % - - 10.11% - - - 23.94% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 543,779 547,979 548,927 458,776 449,862 457,905 459,301 11.85%
NOSH 181,259 181,450 183,587 184,247 185,128 186,900 188,238 -2.47%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 23.62% 25.15% 82.46% 28.94% 27.38% 28.14% 29.97% -
ROE 2.14% 1.10% 18.52% 6.00% 3.20% 1.63% 13.86% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 31.85 14.89 67.74 52.44 29.20 14.60 112.31 -56.67%
EPS 6.43 3.31 55.38 14.95 7.78 4.00 33.83 -66.77%
DPS 0.00 0.00 5.60 0.00 0.00 0.00 8.10 -
NAPS 3.00 3.02 2.99 2.49 2.43 2.45 2.44 14.69%
Adjusted Per Share Value based on latest NOSH - 182,527
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 25.64 12.00 55.22 42.91 24.01 12.12 93.88 -57.73%
EPS 5.18 2.67 45.15 12.23 6.40 3.32 28.28 -67.58%
DPS 0.00 0.00 4.57 0.00 0.00 0.00 6.77 -
NAPS 2.4146 2.4333 2.4375 2.0372 1.9976 2.0333 2.0395 11.85%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.51 1.50 1.47 1.56 1.43 1.45 1.59 -
P/RPS 4.74 10.07 2.17 2.97 4.90 9.93 1.42 122.53%
P/EPS 23.48 45.32 2.65 10.43 18.38 36.25 4.70 190.81%
EY 4.26 2.21 37.67 9.58 5.44 2.76 21.28 -65.61%
DY 0.00 0.00 3.81 0.00 0.00 0.00 5.09 -
P/NAPS 0.50 0.50 0.49 0.63 0.59 0.59 0.65 -15.97%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 27/11/12 30/08/12 21/05/12 22/02/12 23/11/11 25/08/11 -
Price 1.50 1.54 1.54 1.45 1.57 1.50 1.49 -
P/RPS 4.71 10.34 2.27 2.76 5.38 10.27 1.33 131.44%
P/EPS 23.33 46.53 2.78 9.70 20.18 37.50 4.40 202.53%
EY 4.29 2.15 35.96 10.31 4.96 2.67 22.71 -66.91%
DY 0.00 0.00 3.64 0.00 0.00 0.00 5.44 -
P/NAPS 0.50 0.51 0.52 0.58 0.65 0.61 0.61 -12.36%

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