[HUNZPTY] QoQ Cumulative Quarter Result on 31-Mar-2014 [#3]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 1.93%
YoY- -31.64%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 91,418 53,003 132,850 101,999 64,306 31,311 112,106 -12.68%
PBT 21,678 14,043 68,306 19,420 16,784 4,663 176,897 -75.23%
Tax -5,130 -3,385 -21,198 -5,935 -5,514 -2,073 -3,389 31.73%
NP 16,548 10,658 47,108 13,485 11,270 2,590 173,508 -79.03%
-
NP to SH 11,500 7,628 40,050 9,013 8,842 1,438 166,034 -83.05%
-
Tax Rate 23.66% 24.10% 31.03% 30.56% 32.85% 44.46% 1.92% -
Total Cost 74,870 42,345 85,742 88,514 53,036 28,721 -61,402 -
-
Net Worth 786,132 785,502 733,092 687,611 647,684 711,227 696,265 8.40%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - 10,882 10,153 -
Div Payout % - - - - - 756.76% 6.12% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 786,132 785,502 733,092 687,611 647,684 711,227 696,265 8.40%
NOSH 224,609 227,023 216,251 211,572 200,521 194,324 181,319 15.29%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 18.10% 20.11% 35.46% 13.22% 17.53% 8.27% 154.77% -
ROE 1.46% 0.97% 5.46% 1.31% 1.37% 0.20% 23.85% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 40.70 23.35 61.43 48.21 32.07 16.11 61.83 -24.27%
EPS 5.12 3.36 18.52 4.26 4.41 0.74 91.57 -85.30%
DPS 0.00 0.00 0.00 0.00 0.00 5.60 5.60 -
NAPS 3.50 3.46 3.39 3.25 3.23 3.66 3.84 -5.97%
Adjusted Per Share Value based on latest NOSH - 242,857
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 40.59 23.54 58.99 45.29 28.55 13.90 49.78 -12.68%
EPS 5.11 3.39 17.78 4.00 3.93 0.64 73.73 -83.04%
DPS 0.00 0.00 0.00 0.00 0.00 4.83 4.51 -
NAPS 3.4908 3.488 3.2553 3.0533 2.876 3.1582 3.0917 8.40%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.87 1.95 1.95 1.93 2.10 2.27 2.07 -
P/RPS 4.59 8.35 3.17 4.00 6.55 14.09 3.35 23.29%
P/EPS 36.52 58.04 10.53 45.31 47.62 306.76 2.26 535.93%
EY 2.74 1.72 9.50 2.21 2.10 0.33 44.24 -84.26%
DY 0.00 0.00 0.00 0.00 0.00 2.47 2.71 -
P/NAPS 0.53 0.56 0.58 0.59 0.65 0.62 0.54 -1.23%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 26/11/14 27/08/14 28/05/14 24/02/14 29/11/13 28/08/13 -
Price 1.86 1.92 1.97 1.95 2.00 2.31 2.01 -
P/RPS 4.57 8.22 3.21 4.04 6.24 14.34 3.25 25.43%
P/EPS 36.33 57.14 10.64 45.77 45.36 312.16 2.20 545.17%
EY 2.75 1.75 9.40 2.18 2.20 0.32 45.56 -84.53%
DY 0.00 0.00 0.00 0.00 0.00 2.42 2.79 -
P/NAPS 0.53 0.55 0.58 0.60 0.62 0.63 0.52 1.27%

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