[HUNZPTY] QoQ Quarter Result on 30-Sep-2003 [#1]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -41.07%
YoY- 134.49%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 50,836 21,677 17,863 26,921 37,272 34,871 24,815 61.37%
PBT 13,625 4,406 3,168 5,823 10,009 4,350 5,607 80.84%
Tax -6,575 -2,252 -1,748 -2,641 -4,609 -2,519 -3,057 66.70%
NP 7,050 2,154 1,420 3,182 5,400 1,831 2,550 97.10%
-
NP to SH 7,050 2,154 1,929 3,182 5,400 1,831 2,550 97.10%
-
Tax Rate 48.26% 51.11% 55.18% 45.35% 46.05% 57.91% 54.52% -
Total Cost 43,786 19,523 16,443 23,739 31,872 33,040 22,265 57.03%
-
Net Worth 125,992 89,434 134,997 99,259 102,509 98,175 96,514 19.46%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 53 - - - - - -
Div Payout % - 2.48% - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 125,992 89,434 134,997 99,259 102,509 98,175 96,514 19.46%
NOSH 90,407 66,687 82,435 59,924 60,133 60,230 60,283 31.05%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 13.87% 9.94% 7.95% 11.82% 14.49% 5.25% 10.28% -
ROE 5.60% 2.41% 1.43% 3.21% 5.27% 1.87% 2.64% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 56.23 32.51 21.67 44.92 61.98 57.90 41.16 23.14%
EPS 7.73 3.23 2.34 5.31 8.98 3.04 4.23 49.52%
DPS 0.00 0.08 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3936 1.3411 1.6376 1.6564 1.7047 1.63 1.601 -8.84%
Adjusted Per Share Value based on latest NOSH - 59,924
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 22.57 9.63 7.93 11.95 16.55 15.48 11.02 61.34%
EPS 3.13 0.96 0.86 1.41 2.40 0.81 1.13 97.35%
DPS 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5595 0.3971 0.5994 0.4408 0.4552 0.4359 0.4286 19.46%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.41 1.70 2.69 1.73 1.38 1.12 1.19 -
P/RPS 2.51 5.23 12.41 3.85 2.23 1.93 2.89 -8.97%
P/EPS 18.08 52.63 114.96 32.58 15.37 36.84 28.13 -25.54%
EY 5.53 1.90 0.87 3.07 6.51 2.71 3.55 34.41%
DY 0.00 0.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.27 1.64 1.04 0.81 0.69 0.74 23.06%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 20/08/04 20/05/04 25/02/04 21/11/03 27/08/03 28/05/03 27/02/03 -
Price 1.60 1.45 1.84 2.50 1.88 1.35 1.07 -
P/RPS 2.85 4.46 8.49 5.56 3.03 2.33 2.60 6.31%
P/EPS 20.52 44.89 78.63 47.08 20.94 44.41 25.30 -13.04%
EY 4.87 2.23 1.27 2.12 4.78 2.25 3.95 14.99%
DY 0.00 0.06 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.08 1.12 1.51 1.10 0.83 0.67 43.40%

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